[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 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