[BAT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

16-Oct-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 0.61%

YoY- 12.65%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	3,069,461	3,887,705	4,698,073	4,787,180	4,565,025	4,361,072	4,186,640	-5.03%
YoY %	-21.05%	-17.25%	-1.86%	4.87%	4.68%	4.17%	-	-
Horiz. %	73.32%	92.86%	112.22%	114.34%	109.04%	104.17%	100.00%	-
PBT	716,308	789,289	1,277,920	1,270,472	1,134,797	1,077,684	969,914	-4.92%
YoY %	-9.25%	-38.24%	0.59%	11.96%	5.30%	11.11%	-	-
Horiz. %	73.85%	81.38%	131.76%	130.99%	117.00%	111.11%	100.00%	-
Tax	-167,512	-213,345	-323,876	-317,684	-288,992	-276,309	-251,292	-6.53%
YoY %	21.48%	34.13%	-1.95%	-9.93%	-4.59%	-9.96%	-	-
Horiz. %	66.66%	84.90%	128.88%	126.42%	115.00%	109.96%	100.00%	-
NP	548,796	575,944	954,044	952,788	845,805	801,374	718,622	-4.39%
YoY %	-4.71%	-39.63%	0.13%	12.65%	5.54%	11.52%	-	-
Horiz. %	76.37%	80.15%	132.76%	132.59%	117.70%	111.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	535,320	577,268	954,044	952,788	845,805	801,374	718,622	-4.78%
YoY %	-7.27%	-39.49%	0.13%	12.65%	5.54%	11.52%	-	-
Horiz. %	74.49%	80.33%	132.76%	132.59%	117.70%	111.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	27.03%	25.34%	25.01%	25.47%	25.64%	25.91%	-
YoY %	-13.47%	6.67%	1.32%	-1.81%	-0.66%	-1.04%	-	-
Horiz. %	90.27%	104.32%	97.80%	96.53%	98.30%	98.96%	100.00%	-
Total Cost	2,520,665	3,311,761	3,744,029	3,834,392	3,719,220	3,559,697	3,468,017	-5.17%
YoY %	-23.89%	-11.55%	-2.36%	3.10%	4.48%	2.64%	-	-
Horiz. %	72.68%	95.49%	107.96%	110.56%	107.24%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	425,439	471,124	573,915	562,494	513,878	473,979	422,495	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.46%	8.42%	12.19%	-	-
Horiz. %	100.70%	111.51%	135.84%	133.14%	121.63%	112.19%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	479,690	590,095	890,853	879,432	5,176	742,378	799,315	-8.15%
YoY %	-18.71%	-33.76%	1.30%	16,890.57%	-99.30%	-7.12%	-	-
Horiz. %	60.01%	73.83%	111.45%	110.02%	0.65%	92.88%	100.00%	-
Div Payout %	89.61%	102.22%	93.38%	92.30%	0.61%	92.64%	111.23%	-
YoY %	-12.34%	9.47%	1.17%	15,031.15%	-99.34%	-16.71%	-	-
Horiz. %	80.56%	91.90%	83.95%	82.98%	0.55%	83.29%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	425,439	471,124	573,915	562,494	513,878	473,979	422,495	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.46%	8.42%	12.19%	-	-
Horiz. %	100.70%	111.51%	135.84%	133.14%	121.63%	112.19%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,487	285,530	285,469	0.00%
YoY %	0.00%	0.00%	0.00%	0.02%	-0.02%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.01%	100.02%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	17.88%	14.81%	20.31%	19.90%	18.53%	18.38%	17.16%	-
YoY %	20.73%	-27.08%	2.06%	7.39%	0.82%	7.11%	-	-
Horiz. %	104.20%	86.31%	118.36%	115.97%	107.98%	107.11%	100.00%	-
ROE	125.83%	122.53%	166.23%	169.39%	164.59%	169.07%	170.09%	-
YoY %	2.69%	-26.29%	-1.87%	2.92%	-2.65%	-0.60%	-	-
Horiz. %	73.98%	72.04%	97.73%	99.59%	96.77%	99.40%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	1,075.00	1,361.58	1,645.39	1,676.59	1,599.03	1,527.36	1,466.58	-5.04%
YoY %	-21.05%	-17.25%	-1.86%	4.85%	4.69%	4.14%	-	-
Horiz. %	73.30%	92.84%	112.19%	114.32%	109.03%	104.14%	100.00%	-
EPS	192.27	201.73	334.13	333.73	296.27	280.67	251.73	-4.38%
YoY %	-4.69%	-39.63%	0.12%	12.64%	5.56%	11.50%	-	-
Horiz. %	76.38%	80.14%	132.73%	132.57%	117.69%	111.50%	100.00%	-
DPS	168.00	206.67	312.00	308.00	1.81	260.00	280.00	-8.15%
YoY %	-18.71%	-33.76%	1.30%	16,916.57%	-99.30%	-7.14%	-	-
Horiz. %	60.00%	73.81%	111.43%	110.00%	0.65%	92.86%	100.00%	-
NAPS	1.49	1.65	2.01	1.97	1.80	1.66	1.48	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.44%	8.43%	12.16%	-	-
Horiz. %	100.68%	111.49%	135.81%	133.11%	121.62%	112.16%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,075.00	1,361.58	1,645.39	1,676.59	1,598.79	1,527.36	1,466.27	-5.03%
YoY %	-21.05%	-17.25%	-1.86%	4.87%	4.68%	4.17%	-	-
Horiz. %	73.32%	92.86%	112.22%	114.34%	109.04%	104.17%	100.00%	-
EPS	192.27	201.73	334.13	333.73	296.22	280.67	251.68	-4.38%
YoY %	-4.69%	-39.63%	0.12%	12.66%	5.54%	11.52%	-	-
Horiz. %	76.39%	80.15%	132.76%	132.60%	117.70%	111.52%	100.00%	-
DPS	168.00	206.67	312.00	308.00	1.81	260.00	279.94	-8.15%
YoY %	-18.71%	-33.76%	1.30%	16,916.57%	-99.30%	-7.12%	-	-
Horiz. %	60.01%	73.83%	111.45%	110.02%	0.65%	92.88%	100.00%	-
NAPS	1.49	1.65	2.01	1.97	1.7997	1.66	1.4797	0.11%
YoY %	-9.70%	-17.91%	2.03%	9.46%	8.42%	12.18%	-	-
Horiz. %	100.70%	111.51%	135.84%	133.14%	121.63%	112.18%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	43.74	49.14	60.32	70.50	64.20	60.40	44.68	-
P/RPS	4.07	3.61	3.67	4.20	4.01	3.95	3.05	4.92%
YoY %	12.74%	-1.63%	-12.62%	4.74%	1.52%	29.51%	-	-
Horiz. %	133.44%	118.36%	120.33%	137.70%	131.48%	129.51%	100.00%	-
P/EPS	23.33	24.31	18.05	21.13	21.67	21.52	17.75	4.65%
YoY %	-4.03%	34.68%	-14.58%	-2.49%	0.70%	21.24%	-	-
Horiz. %	131.44%	136.96%	101.69%	119.04%	122.08%	121.24%	100.00%	-
EY	4.29	4.11	5.54	4.73	4.61	4.65	5.63	-4.42%
YoY %	4.38%	-25.81%	17.12%	2.60%	-0.86%	-17.41%	-	-
Horiz. %	76.20%	73.00%	98.40%	84.01%	81.88%	82.59%	100.00%	-
DY	3.84	4.21	5.17	4.37	0.03	4.30	6.27	-7.83%
YoY %	-8.79%	-18.57%	18.31%	14,466.67%	-99.30%	-31.42%	-	-
Horiz. %	61.24%	67.15%	82.46%	69.70%	0.48%	68.58%	100.00%	-
P/NAPS	29.36	29.78	30.01	35.79	35.67	36.39	30.19	-0.46%
YoY %	-1.41%	-0.77%	-16.15%	0.34%	-1.98%	20.54%	-	-
Horiz. %	97.25%	98.64%	99.40%	118.55%	118.15%	120.54%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/10/17	24/10/16	27/10/15	16/10/14	17/10/13	23/10/12	20/10/11	-
Price	42.60	50.24	64.20	66.72	63.00	65.00	43.60	-
P/RPS	3.96	3.69	3.90	3.98	3.94	4.26	2.97	4.90%
YoY %	7.32%	-5.38%	-2.01%	1.02%	-7.51%	43.43%	-	-
Horiz. %	133.33%	124.24%	131.31%	134.01%	132.66%	143.43%	100.00%	-
P/EPS	22.72	24.85	19.21	19.99	21.26	23.16	17.32	4.62%
YoY %	-8.57%	29.36%	-3.90%	-5.97%	-8.20%	33.72%	-	-
Horiz. %	131.18%	143.48%	110.91%	115.42%	122.75%	133.72%	100.00%	-
EY	4.40	4.02	5.20	5.00	4.70	4.32	5.77	-4.41%
YoY %	9.45%	-22.69%	4.00%	6.38%	8.80%	-25.13%	-	-
Horiz. %	76.26%	69.67%	90.12%	86.66%	81.46%	74.87%	100.00%	-
DY	3.94	4.11	4.86	4.62	0.03	4.00	6.42	-7.80%
YoY %	-4.14%	-15.43%	5.19%	15,300.00%	-99.25%	-37.69%	-	-
Horiz. %	61.37%	64.02%	75.70%	71.96%	0.47%	62.31%	100.00%	-
P/NAPS	28.59	30.45	31.94	33.87	35.00	39.16	29.46	-0.49%
YoY %	-6.11%	-4.66%	-5.70%	-3.23%	-10.62%	32.93%	-	-
Horiz. %	97.05%	103.36%	108.42%	114.97%	118.81%	132.93%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

ADX

10 Mins

BUY

2024-05-31 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-31 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-31 16:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-31 16:30:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

HLIND

HONG LEONG INDUSTRIES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

233

PTRANS

PERAK TRANSIT BERHAD

229

MYEG

MY E.G. SERVICES BHD

218

JTIASA

JAYA TIASA HOLDINGS BHD

199

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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