[BAT] YoY Annualized Quarter 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

QoQ- -0.45%

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
Annualized Quarter 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 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