[BAT] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.37%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 3,756,392 4,581,547 4,795,991 4,517,222 4,364,786 4,127,245 3,965,448 -0.89%
PBT 908,457 1,230,998 1,218,797 1,105,399 1,054,383 956,268 959,181 -0.90%
Tax -187,168 -320,936 -316,766 -281,959 -256,637 -236,653 -228,070 -3.23%
NP 721,289 910,062 902,031 823,440 797,746 719,615 731,111 -0.22%
-
NP to SH 732,066 913,305 898,125 825,772 797,746 719,615 731,111 0.02%
-
Tax Rate 20.60% 26.07% 25.99% 25.51% 24.34% 24.75% 23.78% -
Total Cost 3,035,103 3,671,485 3,893,960 3,693,782 3,567,040 3,407,630 3,234,337 -1.05%
-
Net Worth 613,889 545,362 525,375 509,665 485,401 431,197 491,023 3.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 793,773 890,853 222,713 807,446 776,641 788,149 685,148 2.48%
Div Payout % 108.43% 97.54% 24.80% 97.78% 97.35% 109.52% 93.71% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 613,889 545,362 525,375 509,665 485,401 431,197 491,023 3.78%
NOSH 285,530 285,530 285,530 286,328 285,530 285,561 285,478 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.20% 19.86% 18.81% 18.23% 18.28% 17.44% 18.44% -
ROE 119.25% 167.47% 170.95% 162.02% 164.35% 166.89% 148.90% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,315.59 1,604.58 1,679.68 1,577.64 1,528.66 1,445.31 1,389.05 -0.90%
EPS 252.60 318.70 315.90 288.40 279.40 252.00 256.10 -0.22%
DPS 278.00 312.00 78.00 282.00 272.00 276.00 240.00 2.47%
NAPS 2.15 1.91 1.84 1.78 1.70 1.51 1.72 3.78%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,315.59 1,604.58 1,679.68 1,582.05 1,528.66 1,445.47 1,388.80 -0.89%
EPS 252.60 318.70 315.90 289.21 279.40 252.03 256.05 -0.22%
DPS 278.00 312.00 78.00 282.79 272.00 276.03 239.96 2.48%
NAPS 2.15 1.91 1.84 1.785 1.70 1.5102 1.7197 3.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 44.60 56.08 65.10 64.12 62.00 49.92 45.00 -
P/RPS 3.39 3.50 3.88 4.06 4.06 3.45 3.24 0.75%
P/EPS 17.40 17.53 20.70 22.23 22.19 19.81 17.57 -0.16%
EY 5.75 5.70 4.83 4.50 4.51 5.05 5.69 0.17%
DY 6.23 5.56 1.20 4.40 4.39 5.53 5.33 2.63%
P/NAPS 20.74 29.36 35.38 36.02 36.47 33.06 26.16 -3.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 17/02/16 16/02/15 19/02/14 26/02/13 16/02/12 22/02/11 -
Price 48.78 56.08 70.60 60.00 58.30 52.30 46.32 -
P/RPS 3.71 3.50 4.20 3.80 3.81 3.62 3.33 1.81%
P/EPS 19.03 17.53 22.45 20.80 20.87 20.75 18.09 0.84%
EY 5.26 5.70 4.46 4.81 4.79 4.82 5.53 -0.83%
DY 5.70 5.56 1.10 4.70 4.67 5.28 5.18 1.60%
P/NAPS 22.69 29.36 38.37 33.71 34.29 34.64 26.93 -2.81%

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
Post a Comment