[BAT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.27%
YoY- 1.69%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,822,946 3,002,259 3,756,392 4,581,547 4,795,991 4,517,222 4,364,786 -7.00%
PBT 623,009 639,225 908,457 1,230,998 1,218,797 1,105,399 1,054,383 -8.39%
Tax -154,478 -146,590 -187,168 -320,936 -316,766 -281,959 -256,637 -8.10%
NP 468,531 492,635 721,289 910,062 902,031 823,440 797,746 -8.48%
-
NP to SH 468,531 479,688 732,066 913,305 898,125 825,772 797,746 -8.48%
-
Tax Rate 24.80% 22.93% 20.60% 26.07% 25.99% 25.51% 24.34% -
Total Cost 2,354,415 2,509,624 3,035,103 3,671,485 3,893,960 3,693,782 3,567,040 -6.68%
-
Net Worth 422,584 382,610 613,889 545,362 525,375 509,665 485,401 -2.28%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 442,571 482,545 793,773 890,853 222,713 807,446 776,641 -8.94%
Div Payout % 94.46% 100.60% 108.43% 97.54% 24.80% 97.78% 97.35% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 422,584 382,610 613,889 545,362 525,375 509,665 485,401 -2.28%
NOSH 285,530 285,530 285,530 285,530 285,530 286,328 285,530 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.60% 16.41% 19.20% 19.86% 18.81% 18.23% 18.28% -
ROE 110.87% 125.37% 119.25% 167.47% 170.95% 162.02% 164.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 988.67 1,051.47 1,315.59 1,604.58 1,679.68 1,577.64 1,528.66 -7.00%
EPS 164.10 172.50 252.60 318.70 315.90 288.40 279.40 -8.48%
DPS 155.00 169.00 278.00 312.00 78.00 282.00 272.00 -8.94%
NAPS 1.48 1.34 2.15 1.91 1.84 1.78 1.70 -2.28%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 988.67 1,051.47 1,315.59 1,604.58 1,679.68 1,582.05 1,528.66 -7.00%
EPS 164.10 172.50 252.60 318.70 315.90 289.21 279.40 -8.48%
DPS 155.00 169.00 278.00 312.00 78.00 282.79 272.00 -8.94%
NAPS 1.48 1.34 2.15 1.91 1.84 1.785 1.70 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 36.08 40.00 44.60 56.08 65.10 64.12 62.00 -
P/RPS 3.65 3.80 3.39 3.50 3.88 4.06 4.06 -1.75%
P/EPS 21.99 23.81 17.40 17.53 20.70 22.23 22.19 -0.15%
EY 4.55 4.20 5.75 5.70 4.83 4.50 4.51 0.14%
DY 4.30 4.23 6.23 5.56 1.20 4.40 4.39 -0.34%
P/NAPS 24.38 29.85 20.74 29.36 35.38 36.02 36.47 -6.48%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 13/02/18 16/02/17 17/02/16 16/02/15 19/02/14 26/02/13 -
Price 37.30 32.88 48.78 56.08 70.60 60.00 58.30 -
P/RPS 3.77 3.13 3.71 3.50 4.20 3.80 3.81 -0.17%
P/EPS 22.73 19.57 19.03 17.53 22.45 20.80 20.87 1.43%
EY 4.40 5.11 5.26 5.70 4.46 4.81 4.79 -1.40%
DY 4.16 5.14 5.70 5.56 1.10 4.70 4.67 -1.90%
P/NAPS 25.20 24.54 22.69 29.36 38.37 33.71 34.29 -5.00%

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
Post a Comment