[BAT] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -37.58%

YoY- -33.82%

Quarter Report

BATM - Q1 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	1,924,584	2,483,832	2,550,596	2,993,496	4,084,048	5,096,284	4,617,240	-13.55%
YoY %	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	10.38%	-	-
Horiz. %	41.68%	53.79%	55.24%	64.83%	88.45%	110.38%	100.00%	-
PBT	267,756	466,356	506,504	625,536	924,292	1,298,724	1,204,744	-22.15%
YoY %	-42.59%	-7.93%	-19.03%	-32.32%	-28.83%	7.80%	-	-
Horiz. %	22.23%	38.71%	42.04%	51.92%	76.72%	107.80%	100.00%	-
Tax	-64,692	-111,956	-121,600	-150,364	-222,396	-325,304	-303,168	-22.67%
YoY %	42.22%	7.93%	19.13%	32.39%	31.63%	-7.30%	-	-
Horiz. %	21.34%	36.93%	40.11%	49.60%	73.36%	107.30%	100.00%	-
NP	203,064	354,400	384,904	475,172	701,896	973,420	901,576	-21.98%
YoY %	-42.70%	-7.93%	-19.00%	-32.30%	-27.89%	7.97%	-	-
Horiz. %	22.52%	39.31%	42.69%	52.70%	77.85%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,064	354,400	383,536	456,932	690,424	966,968	901,576	-21.98%
YoY %	-42.70%	-7.60%	-16.06%	-33.82%	-28.60%	7.25%	-	-
Horiz. %	22.52%	39.31%	42.54%	50.68%	76.58%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.16%	24.01%	24.01%	24.04%	24.06%	25.05%	25.16%	-
YoY %	0.62%	0.00%	-0.12%	-0.08%	-3.95%	-0.44%	-	-
Horiz. %	96.03%	95.43%	95.43%	95.55%	95.63%	99.56%	100.00%	-
Total Cost	1,721,520	2,129,432	2,165,692	2,518,324	3,382,152	4,122,864	3,715,664	-12.02%
YoY %	-19.16%	-1.67%	-14.00%	-25.54%	-17.97%	10.96%	-	-
Horiz. %	46.33%	57.31%	58.29%	67.78%	91.02%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,201	374,044	354,057	376,899	496,822	579,625	511,350	-6.06%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.35%	-	-
Horiz. %	68.68%	73.15%	69.24%	73.71%	97.16%	113.35%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	194,160	342,636	376,899	456,848	628,166	890,853	857,011	-21.90%
YoY %	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	3.95%	-	-
Horiz. %	22.66%	39.98%	43.98%	53.31%	73.30%	103.95%	100.00%	-
Div Payout %	95.62%	96.68%	98.27%	99.98%	90.98%	92.13%	95.06%	-
YoY %	-1.10%	-1.62%	-1.71%	9.89%	-1.25%	-3.08%	-	-
Horiz. %	100.59%	101.70%	103.38%	105.18%	95.71%	96.92%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	351,201	374,044	354,057	376,899	496,822	579,625	511,350	-6.06%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.35%	-	-
Horiz. %	68.68%	73.15%	69.24%	73.71%	97.16%	113.35%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,670	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.05%	-	-
Horiz. %	99.95%	99.95%	99.95%	99.95%	99.95%	99.95%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	10.55%	14.27%	15.09%	15.87%	17.19%	19.10%	19.53%	-
YoY %	-26.07%	-5.43%	-4.91%	-7.68%	-10.00%	-2.20%	-	-
Horiz. %	54.02%	73.07%	77.27%	81.26%	88.02%	97.80%	100.00%	-
ROE	57.82%	94.75%	108.33%	121.23%	138.97%	166.83%	176.31%	-
YoY %	-38.98%	-12.54%	-10.64%	-12.77%	-16.70%	-5.38%	-	-
Horiz. %	32.79%	53.74%	61.44%	68.76%	78.82%	94.62%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	674.04	869.90	893.28	1,048.40	1,430.34	1,784.85	1,616.28	-13.55%
YoY %	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	10.43%	-	-
Horiz. %	41.70%	53.82%	55.27%	64.86%	88.50%	110.43%	100.00%	-
EPS	71.20	124.00	134.80	166.40	246.00	340.80	315.60	-21.95%
YoY %	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	7.98%	-	-
Horiz. %	22.56%	39.29%	42.71%	52.72%	77.95%	107.98%	100.00%	-
DPS	68.00	120.00	132.00	160.00	220.00	312.00	300.00	-21.89%
YoY %	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	4.00%	-	-
Horiz. %	22.67%	40.00%	44.00%	53.33%	73.33%	104.00%	100.00%	-
NAPS	1.23	1.31	1.24	1.32	1.74	2.03	1.79	-6.05%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.41%	-	-
Horiz. %	68.72%	73.18%	69.27%	73.74%	97.21%	113.41%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	674.04	869.90	893.28	1,048.40	1,430.34	1,784.85	1,617.08	-13.55%
YoY %	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	10.37%	-	-
Horiz. %	41.68%	53.79%	55.24%	64.83%	88.45%	110.37%	100.00%	-
EPS	71.20	124.00	134.80	166.40	246.00	340.80	315.76	-21.96%
YoY %	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	7.93%	-	-
Horiz. %	22.55%	39.27%	42.69%	52.70%	77.91%	107.93%	100.00%	-
DPS	68.00	120.00	132.00	160.00	220.00	312.00	300.15	-21.90%
YoY %	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	3.95%	-	-
Horiz. %	22.66%	39.98%	43.98%	53.31%	73.30%	103.95%	100.00%	-
NAPS	1.23	1.31	1.24	1.32	1.74	2.03	1.7909	-6.06%
YoY %	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	13.35%	-	-
Horiz. %	68.68%	73.15%	69.24%	73.71%	97.16%	113.35%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	10.30	36.14	26.42	45.60	54.04	68.66	59.12	-
P/RPS	1.53	4.15	2.96	4.35	3.78	3.85	3.66	-13.51%
YoY %	-63.13%	40.20%	-31.95%	15.08%	-1.82%	5.19%	-	-
Horiz. %	41.80%	113.39%	80.87%	118.85%	103.28%	105.19%	100.00%	-
P/EPS	14.48	29.12	19.67	28.49	22.35	20.27	18.73	-4.19%
YoY %	-50.27%	48.04%	-30.96%	27.47%	10.26%	8.22%	-	-
Horiz. %	77.31%	155.47%	105.02%	152.11%	119.33%	108.22%	100.00%	-
EY	6.90	3.43	5.08	3.51	4.47	4.93	5.34	4.36%
YoY %	101.17%	-32.48%	44.73%	-21.48%	-9.33%	-7.68%	-	-
Horiz. %	129.21%	64.23%	95.13%	65.73%	83.71%	92.32%	100.00%	-
DY	6.60	3.32	5.00	3.51	4.07	4.54	5.07	4.48%
YoY %	98.80%	-33.60%	42.45%	-13.76%	-10.35%	-10.45%	-	-
Horiz. %	130.18%	65.48%	98.62%	69.23%	80.28%	89.55%	100.00%	-
P/NAPS	8.37	27.59	21.31	34.55	31.06	33.82	33.03	-20.43%
YoY %	-69.66%	29.47%	-38.32%	11.24%	-8.16%	2.39%	-	-
Horiz. %	25.34%	83.53%	64.52%	104.60%	94.04%	102.39%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	28/05/19	21/05/18	20/04/17	26/04/16	28/04/15	24/04/14	-
Price	13.30	33.44	33.40	47.06	54.50	65.94	61.60	-
P/RPS	1.97	3.84	3.74	4.49	3.81	3.69	3.81	-10.40%
YoY %	-48.70%	2.67%	-16.70%	17.85%	3.25%	-3.15%	-	-
Horiz. %	51.71%	100.79%	98.16%	117.85%	100.00%	96.85%	100.00%	-
P/EPS	18.70	26.94	24.87	29.41	22.54	19.47	19.52	-0.71%
YoY %	-30.59%	8.32%	-15.44%	30.48%	15.77%	-0.26%	-	-
Horiz. %	95.80%	138.01%	127.41%	150.67%	115.47%	99.74%	100.00%	-
EY	5.35	3.71	4.02	3.40	4.44	5.14	5.12	0.73%
YoY %	44.20%	-7.71%	18.24%	-23.42%	-13.62%	0.39%	-	-
Horiz. %	104.49%	72.46%	78.52%	66.41%	86.72%	100.39%	100.00%	-
DY	5.11	3.59	3.95	3.40	4.04	4.73	4.87	0.80%
YoY %	42.34%	-9.11%	16.18%	-15.84%	-14.59%	-2.87%	-	-
Horiz. %	104.93%	73.72%	81.11%	69.82%	82.96%	97.13%	100.00%	-
P/NAPS	10.81	25.53	26.94	35.65	31.32	32.48	34.41	-17.53%
YoY %	-57.66%	-5.23%	-24.43%	13.83%	-3.57%	-5.61%	-	-
Horiz. %	31.42%	74.19%	78.29%	103.60%	91.02%	94.39%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 14:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-29 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-29 14:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-29 14:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-29 14:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

543

RANHILL

RANHILL UTILITIES BERHAD

473

DNEX

DAGANG NEXCHANGE BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

316

PBBANK

PUBLIC BANK BHD

315

JCY

JCY INTERNATIONAL BERHAD

314

GENTING

GENTING BHD

252

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More