[BAT] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -14.55%
YoY- -16.52%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,085,640 3,748,744 3,603,760 3,577,740 3,012,276 3,066,448 3,079,280 4.82%
PBT 1,140,568 1,078,720 1,112,748 938,584 1,108,788 1,036,536 916,340 3.71%
Tax -294,952 -291,256 -313,796 -270,312 -308,244 -290,232 -256,044 2.38%
NP 845,616 787,464 798,952 668,272 800,544 746,304 660,296 4.20%
-
NP to SH 845,616 787,464 798,952 668,272 800,544 746,304 660,296 4.20%
-
Tax Rate 25.86% 27.00% 28.20% 28.80% 27.80% 28.00% 27.94% -
Total Cost 3,240,024 2,961,280 2,804,808 2,909,468 2,211,732 2,320,144 2,418,984 4.98%
-
Net Worth 557,078 748,605 816,072 379,829 314,050 368,580 242,755 14.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 557,078 748,605 816,072 379,829 314,050 368,580 242,755 14.83%
NOSH 285,681 285,727 285,340 285,586 285,500 285,721 285,595 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.70% 21.01% 22.17% 18.68% 26.58% 24.34% 21.44% -
ROE 151.79% 105.19% 97.90% 175.94% 254.91% 202.48% 272.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,430.14 1,312.00 1,262.97 1,252.77 1,055.09 1,073.23 1,078.20 4.81%
EPS 296.00 275.60 280.00 234.00 280.40 261.20 231.20 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 2.62 2.86 1.33 1.10 1.29 0.85 14.82%
Adjusted Per Share Value based on latest NOSH - 285,586
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,430.90 1,312.91 1,262.13 1,253.02 1,054.98 1,073.95 1,078.44 4.82%
EPS 296.16 275.79 279.81 234.05 280.37 261.38 231.25 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.951 2.6218 2.8581 1.3303 1.0999 1.2909 0.8502 14.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 42.50 46.00 42.50 43.50 48.50 38.75 34.75 -
P/RPS 2.97 3.51 3.37 3.47 4.60 3.61 3.22 -1.33%
P/EPS 14.36 16.69 15.18 18.59 17.30 14.84 15.03 -0.75%
EY 6.96 5.99 6.59 5.38 5.78 6.74 6.65 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.79 17.56 14.86 32.71 44.09 30.04 40.88 -9.94%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/04/08 24/04/07 27/04/06 27/04/05 27/04/04 21/04/03 16/04/02 -
Price 43.50 46.25 41.50 44.25 48.00 39.00 35.00 -
P/RPS 3.04 3.53 3.29 3.53 4.55 3.63 3.25 -1.10%
P/EPS 14.70 16.78 14.82 18.91 17.12 14.93 15.14 -0.48%
EY 6.80 5.96 6.75 5.29 5.84 6.70 6.61 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.31 17.65 14.51 33.27 43.64 30.23 41.18 -9.70%

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