[BAT] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -3.84%

YoY- 8.33%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	4,070,910	4,025,388	3,966,548	4,070,114	3,748,444	3,634,916	3,536,210	2.37%
YoY %	1.13%	1.48%	-2.54%	8.58%	3.12%	2.79%	-	-
Horiz. %	115.12%	113.83%	112.17%	115.10%	106.00%	102.79%	100.00%	-
PBT	976,250	1,016,352	1,085,828	1,099,490	1,028,334	1,064,994	818,596	2.97%
YoY %	-3.95%	-6.40%	-1.24%	6.92%	-3.44%	30.10%	-	-
Horiz. %	119.26%	124.16%	132.65%	134.31%	125.62%	130.10%	100.00%	-
Tax	-250,856	-260,882	-271,458	-286,306	-277,650	-300,328	-235,756	1.03%
YoY %	3.84%	3.90%	5.19%	-3.12%	7.55%	-27.39%	-	-
Horiz. %	106.40%	110.66%	115.14%	121.44%	117.77%	127.39%	100.00%	-
NP	725,394	755,470	814,370	813,184	750,684	764,666	582,840	3.71%
YoY %	-3.98%	-7.23%	0.15%	8.33%	-1.83%	31.20%	-	-
Horiz. %	124.46%	129.62%	139.72%	139.52%	128.80%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	725,394	755,470	814,370	813,184	750,684	764,666	582,840	3.71%
YoY %	-3.98%	-7.23%	0.15%	8.33%	-1.83%	31.20%	-	-
Horiz. %	124.46%	129.62%	139.72%	139.52%	128.80%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	25.67%	25.00%	26.04%	27.00%	28.20%	28.80%	-
YoY %	0.12%	2.68%	-3.99%	-3.56%	-4.26%	-2.08%	-	-
Horiz. %	89.24%	89.13%	86.81%	90.42%	93.75%	97.92%	100.00%	-
Total Cost	3,345,516	3,269,918	3,152,178	3,256,930	2,997,760	2,870,250	2,953,370	2.09%
YoY %	2.31%	3.74%	-3.22%	8.65%	4.44%	-2.81%	-	-
Horiz. %	113.28%	110.72%	106.73%	110.28%	101.50%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,635	636,696	596,785	542,503	510,921	522,531	128,441	25.52%
YoY %	-21.06%	6.69%	10.01%	6.18%	-2.22%	306.83%	-	-
Horiz. %	391.34%	495.71%	464.64%	422.38%	397.79%	406.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	856,764	645,261	645,328	645,293	625,094	616,758	472,665	10.41%
YoY %	32.78%	-0.01%	0.01%	3.23%	1.35%	30.49%	-	-
Horiz. %	181.26%	136.52%	136.53%	136.52%	132.25%	130.49%	100.00%	-
Div Payout %	118.11%	85.41%	79.24%	79.35%	83.27%	80.66%	81.10%	-
YoY %	38.29%	7.79%	-0.14%	-4.71%	3.24%	-0.54%	-	-
Horiz. %	145.64%	105.31%	97.71%	97.84%	102.68%	99.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	502,635	636,696	596,785	542,503	510,921	522,531	128,441	25.52%
YoY %	-21.06%	6.69%	10.01%	6.18%	-2.22%	306.83%	-	-
Horiz. %	391.34%	495.71%	464.64%	422.38%	397.79%	406.83%	100.00%	-
NOSH	285,588	285,513	285,543	285,528	285,431	285,536	285,426	0.00%
YoY %	0.03%	-0.01%	0.01%	0.03%	-0.04%	0.04%	-	-
Horiz. %	100.06%	100.03%	100.04%	100.04%	100.00%	100.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	17.82%	18.77%	20.53%	19.98%	20.03%	21.04%	16.48%	-
YoY %	-5.06%	-8.57%	2.75%	-0.25%	-4.80%	27.67%	-	-
Horiz. %	108.13%	113.90%	124.58%	121.24%	121.54%	127.67%	100.00%	-
ROE	144.32%	118.65%	136.46%	149.89%	146.93%	146.34%	453.78%	-
YoY %	21.64%	-13.05%	-8.96%	2.01%	0.40%	-67.75%	-	-
Horiz. %	31.80%	26.15%	30.07%	33.03%	32.38%	32.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	1,425.45	1,409.87	1,389.12	1,425.47	1,313.26	1,273.01	1,238.92	2.36%
YoY %	1.11%	1.49%	-2.55%	8.54%	3.16%	2.75%	-	-
Horiz. %	115.06%	113.80%	112.12%	115.06%	106.00%	102.75%	100.00%	-
EPS	254.00	264.60	285.20	284.80	263.00	267.80	204.20	3.70%
YoY %	-4.01%	-7.22%	0.14%	8.29%	-1.79%	31.15%	-	-
Horiz. %	124.39%	129.58%	139.67%	139.47%	128.80%	131.15%	100.00%	-
DPS	300.00	226.00	226.00	226.00	219.00	216.00	165.60	10.40%
YoY %	32.74%	0.00%	0.00%	3.20%	1.39%	30.43%	-	-
Horiz. %	181.16%	136.47%	136.47%	136.47%	132.25%	130.43%	100.00%	-
NAPS	1.76	2.23	2.09	1.90	1.79	1.83	0.45	25.50%
YoY %	-21.08%	6.70%	10.00%	6.15%	-2.19%	306.67%	-	-
Horiz. %	391.11%	495.56%	464.44%	422.22%	397.78%	406.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 285,362
RPS	1,425.74	1,409.80	1,389.19	1,425.46	1,312.80	1,273.04	1,238.47	2.37%
YoY %	1.13%	1.48%	-2.54%	8.58%	3.12%	2.79%	-	-
Horiz. %	115.12%	113.83%	112.17%	115.10%	106.00%	102.79%	100.00%	-
EPS	254.05	264.59	285.21	284.80	262.91	267.81	204.13	3.71%
YoY %	-3.98%	-7.23%	0.14%	8.33%	-1.83%	31.20%	-	-
Horiz. %	124.46%	129.62%	139.72%	139.52%	128.80%	131.20%	100.00%	-
DPS	300.06	225.99	226.01	226.00	218.92	216.00	165.54	10.41%
YoY %	32.78%	-0.01%	0.00%	3.23%	1.35%	30.48%	-	-
Horiz. %	181.26%	136.52%	136.53%	136.52%	132.25%	130.48%	100.00%	-
NAPS	1.7604	2.2299	2.0901	1.90	1.7894	1.83	0.4498	25.52%
YoY %	-21.05%	6.69%	10.01%	6.18%	-2.22%	306.85%	-	-
Horiz. %	391.37%	495.75%	464.67%	422.41%	397.82%	406.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	46.70	43.88	44.75	44.25	45.00	39.50	41.75	-
P/RPS	3.28	3.11	3.22	3.10	3.43	3.10	3.37	-0.44%
YoY %	5.47%	-3.42%	3.87%	-9.62%	10.65%	-8.01%	-	-
Horiz. %	97.33%	92.28%	95.55%	91.99%	101.78%	91.99%	100.00%	-
P/EPS	18.39	16.58	15.69	15.54	17.11	14.75	20.45	-1.75%
YoY %	10.92%	5.67%	0.97%	-9.18%	16.00%	-27.87%	-	-
Horiz. %	89.93%	81.08%	76.72%	75.99%	83.67%	72.13%	100.00%	-
EY	5.44	6.03	6.37	6.44	5.84	6.78	4.89	1.79%
YoY %	-9.78%	-5.34%	-1.09%	10.27%	-13.86%	38.65%	-	-
Horiz. %	111.25%	123.31%	130.27%	131.70%	119.43%	138.65%	100.00%	-
DY	6.42	5.15	5.05	5.11	4.87	5.47	3.97	8.33%
YoY %	24.66%	1.98%	-1.17%	4.93%	-10.97%	37.78%	-	-
Horiz. %	161.71%	129.72%	127.20%	128.72%	122.67%	137.78%	100.00%	-
P/NAPS	26.53	19.68	21.41	23.29	25.14	21.58	92.78	-18.82%
YoY %	34.81%	-8.08%	-8.07%	-7.36%	16.50%	-76.74%	-	-
Horiz. %	28.59%	21.21%	23.08%	25.10%	27.10%	23.26%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	21/07/11	22/07/10	23/07/09	17/07/08	19/07/07	13/07/06	27/07/05	-
Price	46.20	43.98	44.75	41.25	40.50	41.00	42.00	-
P/RPS	3.24	3.12	3.22	2.89	3.08	3.22	3.39	-0.75%
YoY %	3.85%	-3.11%	11.42%	-6.17%	-4.35%	-5.01%	-	-
Horiz. %	95.58%	92.04%	94.99%	85.25%	90.86%	94.99%	100.00%	-
P/EPS	18.19	16.62	15.69	14.48	15.40	15.31	20.57	-2.02%
YoY %	9.45%	5.93%	8.36%	-5.97%	0.59%	-25.57%	-	-
Horiz. %	88.43%	80.80%	76.28%	70.39%	74.87%	74.43%	100.00%	-
EY	5.50	6.02	6.37	6.90	6.49	6.53	4.86	2.08%
YoY %	-8.64%	-5.49%	-7.68%	6.32%	-0.61%	34.36%	-	-
Horiz. %	113.17%	123.87%	131.07%	141.98%	133.54%	134.36%	100.00%	-
DY	6.49	5.14	5.05	5.48	5.41	5.27	3.94	8.66%
YoY %	26.26%	1.78%	-7.85%	1.29%	2.66%	33.76%	-	-
Horiz. %	164.72%	130.46%	128.17%	139.09%	137.31%	133.76%	100.00%	-
P/NAPS	26.25	19.72	21.41	21.71	22.63	22.40	93.33	-19.04%
YoY %	33.11%	-7.89%	-1.38%	-4.07%	1.03%	-76.00%	-	-
Horiz. %	28.13%	21.13%	22.94%	23.26%	24.25%	24.00%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos