[BAT] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,830,869 3,612,482 3,564,215 3,263,725 3,199,734 3,072,952 3,010,370 4.09%
PBT 1,002,901 1,001,947 832,969 1,082,815 1,046,625 920,338 840,302 2.99%
Tax -270,970 -282,269 -240,167 -300,731 -288,471 -257,461 -232,607 2.57%
NP 731,931 719,678 592,802 782,084 758,154 662,877 607,695 3.14%
-
NP to SH 731,931 719,678 592,802 782,084 758,154 662,877 607,695 3.14%
-
Tax Rate 27.02% 28.17% 28.83% 27.77% 27.56% 27.97% 27.68% -
Total Cost 3,098,938 2,892,804 2,971,413 2,481,641 2,441,580 2,410,075 2,402,675 4.33%
-
Net Worth 345,546 551,181 616,788 205,586 108,511 176,995 71,392 30.04%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 732,502 725,389 714,160 709,272 885,112 616,629 - -
Div Payout % 100.08% 100.79% 120.47% 90.69% 116.75% 93.02% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 345,546 551,181 616,788 205,586 108,511 176,995 71,392 30.04%
NOSH 285,575 285,586 285,550 285,536 285,557 285,476 285,570 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.11% 19.92% 16.63% 23.96% 23.69% 21.57% 20.19% -
ROE 211.82% 130.57% 96.11% 380.42% 698.68% 374.52% 851.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,341.45 1,264.93 1,248.19 1,143.02 1,120.52 1,076.43 1,054.16 4.09%
EPS 256.30 252.00 207.60 273.90 265.50 232.20 212.80 3.14%
DPS 256.50 254.00 250.10 248.40 309.96 216.00 0.00 -
NAPS 1.21 1.93 2.16 0.72 0.38 0.62 0.25 30.04%
Adjusted Per Share Value based on latest NOSH - 285,502
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,341.67 1,265.18 1,248.28 1,143.04 1,120.63 1,076.23 1,054.31 4.09%
EPS 256.34 252.05 207.61 273.91 265.53 232.16 212.83 3.14%
DPS 256.54 254.05 250.12 248.41 309.99 215.96 0.00 -
NAPS 1.2102 1.9304 2.1602 0.72 0.38 0.6199 0.25 30.04%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 41.25 43.25 40.25 45.75 43.50 35.50 37.00 -
P/RPS 3.08 3.42 3.22 4.00 3.88 3.30 3.51 -2.15%
P/EPS 16.09 17.16 19.39 16.70 16.38 15.29 17.39 -1.28%
EY 6.21 5.83 5.16 5.99 6.10 6.54 5.75 1.29%
DY 6.22 5.87 6.21 5.43 7.13 6.08 0.00 -
P/NAPS 34.09 22.41 18.63 63.54 114.47 57.26 148.00 -21.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 15/02/07 23/03/06 24/02/05 25/02/04 24/02/03 21/02/02 -
Price 42.25 46.00 44.00 47.00 44.00 35.75 34.50 -
P/RPS 3.15 3.64 3.53 4.11 3.93 3.32 3.27 -0.62%
P/EPS 16.48 18.25 21.19 17.16 16.57 15.40 16.21 0.27%
EY 6.07 5.48 4.72 5.83 6.03 6.50 6.17 -0.27%
DY 6.07 5.52 5.68 5.29 7.04 6.04 0.00 -
P/NAPS 34.92 23.83 20.37 65.28 115.79 57.66 138.00 -20.46%

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