[BAT] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

26-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

YoY- 10.86%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Annual (Unaudited) Result
Revenue	4,581,547	4,795,991	4,517,222	4,364,786	4,127,245	3,965,448	3,923,421	2.61%
YoY %	-4.47%	6.17%	3.49%	5.76%	4.08%	1.07%	-	-
Horiz. %	116.77%	122.24%	115.13%	111.25%	105.20%	101.07%	100.00%	-
PBT	1,230,998	1,218,797	1,105,399	1,054,383	956,268	959,181	1,005,312	3.43%
YoY %	1.00%	10.26%	4.84%	10.26%	-0.30%	-4.59%	-	-
Horiz. %	122.45%	121.24%	109.96%	104.88%	95.12%	95.41%	100.00%	-
Tax	-320,936	-316,766	-281,959	-256,637	-236,653	-228,070	-258,528	3.66%
YoY %	-1.32%	-12.34%	-9.87%	-8.44%	-3.76%	11.78%	-	-
Horiz. %	124.14%	122.53%	109.06%	99.27%	91.54%	88.22%	100.00%	-
NP	910,062	902,031	823,440	797,746	719,615	731,111	746,784	3.34%
YoY %	0.89%	9.54%	3.22%	10.86%	-1.57%	-2.10%	-	-
Horiz. %	121.86%	120.79%	110.26%	106.82%	96.36%	97.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	913,305	898,125	825,772	797,746	719,615	731,111	746,784	3.41%
YoY %	1.69%	8.76%	3.51%	10.86%	-1.57%	-2.10%	-	-
Horiz. %	122.30%	120.27%	110.58%	106.82%	96.36%	97.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.07%	25.99%	25.51%	24.34%	24.75%	23.78%	25.72%	-
YoY %	0.31%	1.88%	4.81%	-1.66%	4.08%	-7.54%	-	-
Horiz. %	101.36%	101.05%	99.18%	94.63%	96.23%	92.46%	100.00%	-
Total Cost	3,671,485	3,893,960	3,693,782	3,567,040	3,407,630	3,234,337	3,176,637	2.44%
YoY %	-5.71%	5.42%	3.55%	4.68%	5.36%	1.82%	-	-
Horiz. %	115.58%	122.58%	116.28%	112.29%	107.27%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,362	525,375	509,665	485,401	431,197	491,023	439,788	3.64%
YoY %	3.80%	3.08%	5.00%	12.57%	-12.18%	11.65%	-	-
Horiz. %	124.01%	119.46%	115.89%	110.37%	98.05%	111.65%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	890,853	222,713	807,446	776,641	788,149	685,148	673,961	4.75%
YoY %	300.00%	-72.42%	3.97%	-1.46%	15.03%	1.66%	-	-
Horiz. %	132.18%	33.05%	119.81%	115.24%	116.94%	101.66%	100.00%	-
Div Payout %	97.54%	24.80%	97.78%	97.35%	109.52%	93.71%	90.25%	-
YoY %	293.31%	-74.64%	0.44%	-11.11%	16.87%	3.83%	-	-
Horiz. %	108.08%	27.48%	108.34%	107.87%	121.35%	103.83%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	545,362	525,375	509,665	485,401	431,197	491,023	439,788	3.64%
YoY %	3.80%	3.08%	5.00%	12.57%	-12.18%	11.65%	-	-
Horiz. %	124.01%	119.46%	115.89%	110.37%	98.05%	111.65%	100.00%	-
NOSH	285,530	285,530	286,328	285,530	285,561	285,478	285,577	-0.00%
YoY %	0.00%	-0.28%	0.28%	-0.01%	0.03%	-0.03%	-	-
Horiz. %	99.98%	99.98%	100.26%	99.98%	99.99%	99.97%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	19.86%	18.81%	18.23%	18.28%	17.44%	18.44%	19.03%	-
YoY %	5.58%	3.18%	-0.27%	4.82%	-5.42%	-3.10%	-	-
Horiz. %	104.36%	98.84%	95.80%	96.06%	91.64%	96.90%	100.00%	-
ROE	167.47%	170.95%	162.02%	164.35%	166.89%	148.90%	169.81%	-
YoY %	-2.04%	5.51%	-1.42%	-1.52%	12.08%	-12.31%	-	-
Horiz. %	98.62%	100.67%	95.41%	96.78%	98.28%	87.69%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	1,604.58	1,679.68	1,577.64	1,528.66	1,445.31	1,389.05	1,373.86	2.61%
YoY %	-4.47%	6.47%	3.20%	5.77%	4.05%	1.11%	-	-
Horiz. %	116.79%	122.26%	114.83%	111.27%	105.20%	101.11%	100.00%	-
EPS	318.70	315.90	288.40	279.40	252.00	256.10	261.50	3.35%
YoY %	0.89%	9.54%	3.22%	10.87%	-1.60%	-2.07%	-	-
Horiz. %	121.87%	120.80%	110.29%	106.85%	96.37%	97.93%	100.00%	-
DPS	312.00	78.00	282.00	272.00	276.00	240.00	236.00	4.76%
YoY %	300.00%	-72.34%	3.68%	-1.45%	15.00%	1.69%	-	-
Horiz. %	132.20%	33.05%	119.49%	115.25%	116.95%	101.69%	100.00%	-
NAPS	1.91	1.84	1.78	1.70	1.51	1.72	1.54	3.65%
YoY %	3.80%	3.37%	4.71%	12.58%	-12.21%	11.69%	-	-
Horiz. %	124.03%	119.48%	115.58%	110.39%	98.05%	111.69%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,604.58	1,679.68	1,582.05	1,528.66	1,445.47	1,388.80	1,374.08	2.61%
YoY %	-4.47%	6.17%	3.49%	5.76%	4.08%	1.07%	-	-
Horiz. %	116.77%	122.24%	115.14%	111.25%	105.20%	101.07%	100.00%	-
EPS	318.70	315.90	289.21	279.40	252.03	256.05	261.54	3.34%
YoY %	0.89%	9.23%	3.51%	10.86%	-1.57%	-2.10%	-	-
Horiz. %	121.86%	120.78%	110.58%	106.83%	96.36%	97.90%	100.00%	-
DPS	312.00	78.00	282.79	272.00	276.03	239.96	236.04	4.75%
YoY %	300.00%	-72.42%	3.97%	-1.46%	15.03%	1.66%	-	-
Horiz. %	132.18%	33.05%	119.81%	115.23%	116.94%	101.66%	100.00%	-
NAPS	1.91	1.84	1.785	1.70	1.5102	1.7197	1.5403	3.64%
YoY %	3.80%	3.08%	5.00%	12.57%	-12.18%	11.65%	-	-
Horiz. %	124.00%	119.46%	115.89%	110.37%	98.05%	111.65%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	56.08	65.10	64.12	62.00	49.92	45.00	42.80	-
P/RPS	3.50	3.88	4.06	4.06	3.45	3.24	3.12	1.93%
YoY %	-9.79%	-4.43%	0.00%	17.68%	6.48%	3.85%	-	-
Horiz. %	112.18%	124.36%	130.13%	130.13%	110.58%	103.85%	100.00%	-
P/EPS	17.53	20.70	22.23	22.19	19.81	17.57	16.37	1.14%
YoY %	-15.31%	-6.88%	0.18%	12.01%	12.75%	7.33%	-	-
Horiz. %	107.09%	126.45%	135.80%	135.55%	121.01%	107.33%	100.00%	-
EY	5.70	4.83	4.50	4.51	5.05	5.69	6.11	-1.15%
YoY %	18.01%	7.33%	-0.22%	-10.69%	-11.25%	-6.87%	-	-
Horiz. %	93.29%	79.05%	73.65%	73.81%	82.65%	93.13%	100.00%	-
DY	5.56	1.20	4.40	4.39	5.53	5.33	5.51	0.15%
YoY %	363.33%	-72.73%	0.23%	-20.61%	3.75%	-3.27%	-	-
Horiz. %	100.91%	21.78%	79.85%	79.67%	100.36%	96.73%	100.00%	-
P/NAPS	29.36	35.38	36.02	36.47	33.06	26.16	27.79	0.91%
YoY %	-17.02%	-1.78%	-1.23%	10.31%	26.38%	-5.87%	-	-
Horiz. %	105.65%	127.31%	129.61%	131.23%	118.96%	94.13%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	17/02/16	16/02/15	19/02/14	26/02/13	16/02/12	22/02/11	11/02/10	-
Price	56.08	70.60	60.00	58.30	52.30	46.32	42.10	-
P/RPS	3.50	4.20	3.80	3.81	3.62	3.33	3.06	2.26%
YoY %	-16.67%	10.53%	-0.26%	5.25%	8.71%	8.82%	-	-
Horiz. %	114.38%	137.25%	124.18%	124.51%	118.30%	108.82%	100.00%	-
P/EPS	17.53	22.45	20.80	20.87	20.75	18.09	16.10	1.42%
YoY %	-21.92%	7.93%	-0.34%	0.58%	14.70%	12.36%	-	-
Horiz. %	108.88%	139.44%	129.19%	129.63%	128.88%	112.36%	100.00%	-
EY	5.70	4.46	4.81	4.79	4.82	5.53	6.21	-1.41%
YoY %	27.80%	-7.28%	0.42%	-0.62%	-12.84%	-10.95%	-	-
Horiz. %	91.79%	71.82%	77.46%	77.13%	77.62%	89.05%	100.00%	-
DY	5.56	1.10	4.70	4.67	5.28	5.18	5.61	-0.14%
YoY %	405.45%	-76.60%	0.64%	-11.55%	1.93%	-7.66%	-	-
Horiz. %	99.11%	19.61%	83.78%	83.24%	94.12%	92.34%	100.00%	-
P/NAPS	29.36	38.37	33.71	34.29	34.64	26.93	27.34	1.19%
YoY %	-23.48%	13.82%	-1.69%	-1.01%	28.63%	-1.50%	-	-
Horiz. %	107.39%	140.34%	123.30%	125.42%	126.70%	98.50%	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

New IPO: A one-stop provider of food processing and packaging machinery solutions EPB Group Bhd aims to list on the Ace Market!

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

942

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

887

YTLPOWR

YTL POWER INTERNATIONAL BHD

811

JCY

JCY INTERNATIONAL BERHAD

793

GENTING

GENTING BHD

679

TSH

TSH RESOURCES BHD

546

PBBANK

PUBLIC BANK BHD

538

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

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

SNS

0.88

+0.05

77,763,700

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

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

NIKKEI-HD

0.76

-0.105

240,000

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