[BAT] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

YoY- -2.1%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Annual (Unaudited) Result
Revenue	4,517,222	4,364,786	4,127,245	3,965,448	3,923,421	4,135,220	3,830,869	2.78%
YoY %	3.49%	5.76%	4.08%	1.07%	-5.12%	7.94%	-	-
Horiz. %	117.92%	113.94%	107.74%	103.51%	102.42%	107.94%	100.00%	-
PBT	1,105,399	1,054,383	956,268	959,181	1,005,312	1,081,166	1,002,901	1.63%
YoY %	4.84%	10.26%	-0.30%	-4.59%	-7.02%	7.80%	-	-
Horiz. %	110.22%	105.13%	95.35%	95.64%	100.24%	107.80%	100.00%	-
Tax	-281,959	-256,637	-236,653	-228,070	-258,528	-269,483	-270,970	0.66%
YoY %	-9.87%	-8.44%	-3.76%	11.78%	4.07%	0.55%	-	-
Horiz. %	104.06%	94.71%	87.34%	84.17%	95.41%	99.45%	100.00%	-
NP	823,440	797,746	719,615	731,111	746,784	811,683	731,931	1.98%
YoY %	3.22%	10.86%	-1.57%	-2.10%	-8.00%	10.90%	-	-
Horiz. %	112.50%	108.99%	98.32%	99.89%	102.03%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	825,772	797,746	719,615	731,111	746,784	811,683	731,931	2.02%
YoY %	3.51%	10.86%	-1.57%	-2.10%	-8.00%	10.90%	-	-
Horiz. %	112.82%	108.99%	98.32%	99.89%	102.03%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	24.34%	24.75%	23.78%	25.72%	24.93%	27.02%	-
YoY %	4.81%	-1.66%	4.08%	-7.54%	3.17%	-7.74%	-	-
Horiz. %	94.41%	90.08%	91.60%	88.01%	95.19%	92.26%	100.00%	-
Total Cost	3,693,782	3,567,040	3,407,630	3,234,337	3,176,637	3,323,537	3,098,938	2.96%
YoY %	3.55%	4.68%	5.36%	1.82%	-4.42%	7.25%	-	-
Horiz. %	119.20%	115.11%	109.96%	104.37%	102.51%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	509,665	485,401	431,197	491,023	439,788	405,413	345,546	6.68%
YoY %	5.00%	12.57%	-12.18%	11.65%	8.48%	17.33%	-	-
Horiz. %	147.50%	140.47%	124.79%	142.10%	127.27%	117.33%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	807,446	776,641	788,149	685,148	673,961	756,581	732,502	1.63%
YoY %	3.97%	-1.46%	15.03%	1.66%	-10.92%	3.29%	-	-
Horiz. %	110.23%	106.03%	107.60%	93.54%	92.01%	103.29%	100.00%	-
Div Payout %	97.78%	97.35%	109.52%	93.71%	90.25%	93.21%	100.08%	-
YoY %	0.44%	-11.11%	16.87%	3.83%	-3.18%	-6.86%	-	-
Horiz. %	97.70%	97.27%	109.43%	93.64%	90.18%	93.14%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	509,665	485,401	431,197	491,023	439,788	405,413	345,546	6.68%
YoY %	5.00%	12.57%	-12.18%	11.65%	8.48%	17.33%	-	-
Horiz. %	147.50%	140.47%	124.79%	142.10%	127.27%	117.33%	100.00%	-
NOSH	286,328	285,530	285,561	285,478	285,577	285,502	285,575	0.04%
YoY %	0.28%	-0.01%	0.03%	-0.03%	0.03%	-0.03%	-	-
Horiz. %	100.26%	99.98%	100.00%	99.97%	100.00%	99.97%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	18.23%	18.28%	17.44%	18.44%	19.03%	19.63%	19.11%	-
YoY %	-0.27%	4.82%	-5.42%	-3.10%	-3.06%	2.72%	-	-
Horiz. %	95.40%	95.66%	91.26%	96.49%	99.58%	102.72%	100.00%	-
ROE	162.02%	164.35%	166.89%	148.90%	169.81%	200.21%	211.82%	-
YoY %	-1.42%	-1.52%	12.08%	-12.31%	-15.18%	-5.48%	-	-
Horiz. %	76.49%	77.59%	78.79%	70.30%	80.17%	94.52%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	1,577.64	1,528.66	1,445.31	1,389.05	1,373.86	1,448.40	1,341.45	2.73%
YoY %	3.20%	5.77%	4.05%	1.11%	-5.15%	7.97%	-	-
Horiz. %	117.61%	113.96%	107.74%	103.55%	102.42%	107.97%	100.00%	-
EPS	288.40	279.40	252.00	256.10	261.50	284.30	256.30	1.98%
YoY %	3.22%	10.87%	-1.60%	-2.07%	-8.02%	10.92%	-	-
Horiz. %	112.52%	109.01%	98.32%	99.92%	102.03%	110.92%	100.00%	-
DPS	282.00	272.00	276.00	240.00	236.00	265.00	256.50	1.59%
YoY %	3.68%	-1.45%	15.00%	1.69%	-10.94%	3.31%	-	-
Horiz. %	109.94%	106.04%	107.60%	93.57%	92.01%	103.31%	100.00%	-
NAPS	1.78	1.70	1.51	1.72	1.54	1.42	1.21	6.63%
YoY %	4.71%	12.58%	-12.21%	11.69%	8.45%	17.36%	-	-
Horiz. %	147.11%	140.50%	124.79%	142.15%	127.27%	117.36%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,501
RPS	1,582.05	1,528.66	1,445.47	1,388.80	1,374.08	1,448.26	1,341.67	2.78%
YoY %	3.49%	5.76%	4.08%	1.07%	-5.12%	7.94%	-	-
Horiz. %	117.92%	113.94%	107.74%	103.51%	102.42%	107.94%	100.00%	-
EPS	289.21	279.40	252.03	256.05	261.54	284.27	256.34	2.02%
YoY %	3.51%	10.86%	-1.57%	-2.10%	-8.00%	10.90%	-	-
Horiz. %	112.82%	109.00%	98.32%	99.89%	102.03%	110.90%	100.00%	-
DPS	282.79	272.00	276.03	239.96	236.04	264.97	256.54	1.63%
YoY %	3.97%	-1.46%	15.03%	1.66%	-10.92%	3.29%	-	-
Horiz. %	110.23%	106.03%	107.60%	93.54%	92.01%	103.29%	100.00%	-
NAPS	1.785	1.70	1.5102	1.7197	1.5403	1.4199	1.2102	6.68%
YoY %	5.00%	12.57%	-12.18%	11.65%	8.48%	17.33%	-	-
Horiz. %	147.50%	140.47%	124.79%	142.10%	127.28%	117.33%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	64.12	62.00	49.92	45.00	42.80	44.50	41.25	-
P/RPS	4.06	4.06	3.45	3.24	3.12	3.07	3.08	4.70%
YoY %	0.00%	17.68%	6.48%	3.85%	1.63%	-0.32%	-	-
Horiz. %	131.82%	131.82%	112.01%	105.19%	101.30%	99.68%	100.00%	-
P/EPS	22.23	22.19	19.81	17.57	16.37	15.65	16.09	5.52%
YoY %	0.18%	12.01%	12.75%	7.33%	4.60%	-2.73%	-	-
Horiz. %	138.16%	137.91%	123.12%	109.20%	101.74%	97.27%	100.00%	-
EY	4.50	4.51	5.05	5.69	6.11	6.39	6.21	-5.22%
YoY %	-0.22%	-10.69%	-11.25%	-6.87%	-4.38%	2.90%	-	-
Horiz. %	72.46%	72.62%	81.32%	91.63%	98.39%	102.90%	100.00%	-
DY	4.40	4.39	5.53	5.33	5.51	5.96	6.22	-5.60%
YoY %	0.23%	-20.61%	3.75%	-3.27%	-7.55%	-4.18%	-	-
Horiz. %	70.74%	70.58%	88.91%	85.69%	88.59%	95.82%	100.00%	-
P/NAPS	36.02	36.47	33.06	26.16	27.79	31.34	34.09	0.92%
YoY %	-1.23%	10.31%	26.38%	-5.87%	-11.33%	-8.07%	-	-
Horiz. %	105.66%	106.98%	96.98%	76.74%	81.52%	91.93%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	19/02/14	26/02/13	16/02/12	22/02/11	11/02/10	19/02/09	21/02/08	-
Price	60.00	58.30	52.30	46.32	42.10	44.00	42.25	-
P/RPS	3.80	3.81	3.62	3.33	3.06	3.04	3.15	3.17%
YoY %	-0.26%	5.25%	8.71%	8.82%	0.66%	-3.49%	-	-
Horiz. %	120.63%	120.95%	114.92%	105.71%	97.14%	96.51%	100.00%	-
P/EPS	20.80	20.87	20.75	18.09	16.10	15.48	16.48	3.95%
YoY %	-0.34%	0.58%	14.70%	12.36%	4.01%	-6.07%	-	-
Horiz. %	126.21%	126.64%	125.91%	109.77%	97.69%	93.93%	100.00%	-
EY	4.81	4.79	4.82	5.53	6.21	6.46	6.07	-3.80%
YoY %	0.42%	-0.62%	-12.84%	-10.95%	-3.87%	6.43%	-	-
Horiz. %	79.24%	78.91%	79.41%	91.10%	102.31%	106.43%	100.00%	-
DY	4.70	4.67	5.28	5.18	5.61	6.02	6.07	-4.16%
YoY %	0.64%	-11.55%	1.93%	-7.66%	-6.81%	-0.82%	-	-
Horiz. %	77.43%	76.94%	86.99%	85.34%	92.42%	99.18%	100.00%	-
P/NAPS	33.71	34.29	34.64	26.93	27.34	30.99	34.92	-0.58%
YoY %	-1.69%	-1.01%	28.63%	-1.50%	-11.78%	-11.25%	-	-
Horiz. %	96.53%	98.20%	99.20%	77.12%	78.29%	88.75%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

911

MPI

MALAYSIAN PACIFIC INDUSTRIES

878

PTRANS

PERAK TRANSIT BERHAD

871

HLIND

HONG LEONG INDUSTRIES BHD

838

YTLPOWR

YTL POWER INTERNATIONAL BHD

811

JCY

JCY INTERNATIONAL BERHAD

781

GENTING

GENTING BHD

661

PBBANK

PUBLIC BANK BHD

539

NOTION

NOTION VTEC BHD

530

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More