[BAT] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 14.37%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,612,482 3,564,215 3,263,725 3,199,734 3,072,952 3,010,370 2,772,008 4.51%
PBT 1,001,947 832,969 1,082,815 1,046,625 920,338 840,302 701,185 6.12%
Tax -282,269 -240,167 -300,731 -288,471 -257,461 -232,607 -195,227 6.33%
NP 719,678 592,802 782,084 758,154 662,877 607,695 505,958 6.04%
-
NP to SH 719,678 592,802 782,084 758,154 662,877 607,695 505,958 6.04%
-
Tax Rate 28.17% 28.83% 27.77% 27.56% 27.97% 27.68% 27.84% -
Total Cost 2,892,804 2,971,413 2,481,641 2,441,580 2,410,075 2,402,675 2,266,050 4.15%
-
Net Worth 551,181 616,788 205,586 108,511 176,995 71,392 -157,041 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 725,389 714,160 709,272 885,112 616,629 - - -
Div Payout % 100.79% 120.47% 90.69% 116.75% 93.02% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 551,181 616,788 205,586 108,511 176,995 71,392 -157,041 -
NOSH 285,586 285,550 285,536 285,557 285,476 285,570 285,529 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.92% 16.63% 23.96% 23.69% 21.57% 20.19% 18.25% -
ROE 130.57% 96.11% 380.42% 698.68% 374.52% 851.20% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,264.93 1,248.19 1,143.02 1,120.52 1,076.43 1,054.16 970.83 4.50%
EPS 252.00 207.60 273.90 265.50 232.20 212.80 177.20 6.04%
DPS 254.00 250.10 248.40 309.96 216.00 0.00 0.00 -
NAPS 1.93 2.16 0.72 0.38 0.62 0.25 -0.55 -
Adjusted Per Share Value based on latest NOSH - 285,468
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,265.18 1,248.28 1,143.04 1,120.63 1,076.23 1,054.31 970.83 4.51%
EPS 252.05 207.61 273.91 265.53 232.16 212.83 177.20 6.04%
DPS 254.05 250.12 248.41 309.99 215.96 0.00 0.00 -
NAPS 1.9304 2.1602 0.72 0.38 0.6199 0.25 -0.55 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 43.25 40.25 45.75 43.50 35.50 37.00 35.00 -
P/RPS 3.42 3.22 4.00 3.88 3.30 3.51 3.61 -0.89%
P/EPS 17.16 19.39 16.70 16.38 15.29 17.39 19.75 -2.31%
EY 5.83 5.16 5.99 6.10 6.54 5.75 5.06 2.38%
DY 5.87 6.21 5.43 7.13 6.08 0.00 0.00 -
P/NAPS 22.41 18.63 63.54 114.47 57.26 148.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 23/03/06 24/02/05 25/02/04 24/02/03 21/02/02 21/02/01 -
Price 46.00 44.00 47.00 44.00 35.75 34.50 36.25 -
P/RPS 3.64 3.53 4.11 3.93 3.32 3.27 3.73 -0.40%
P/EPS 18.25 21.19 17.16 16.57 15.40 16.21 20.46 -1.88%
EY 5.48 4.72 5.83 6.03 6.50 6.17 4.89 1.91%
DY 5.52 5.68 5.29 7.04 6.04 0.00 0.00 -
P/NAPS 23.83 20.37 65.28 115.79 57.66 138.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment