[BAT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

28-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 89.72%

YoY- -3.14%

Quarter Report

BATM Q2 2015 Financial Results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	1,316,795	1,544,814	1,983,587	2,361,874	2,380,475	2,252,385	2,110,749	-7.55%
YoY %	-14.76%	-22.12%	-16.02%	-0.78%	5.69%	6.71%	-	-
Horiz. %	62.39%	73.19%	93.98%	111.90%	112.78%	106.71%	100.00%	-
PBT	275,423	350,360	347,651	611,562	631,603	555,733	558,283	-11.10%
YoY %	-21.39%	0.78%	-43.15%	-3.17%	13.65%	-0.46%	-	-
Horiz. %	49.33%	62.76%	62.27%	109.54%	113.13%	99.54%	100.00%	-
Tax	-69,064	-84,257	-124,252	-152,920	-158,113	-140,706	-142,925	-11.41%
YoY %	18.03%	32.19%	18.75%	3.28%	-12.37%	1.55%	-	-
Horiz. %	48.32%	58.95%	86.94%	106.99%	110.63%	98.45%	100.00%	-
NP	206,359	266,103	223,399	458,642	473,490	415,027	415,358	-11.00%
YoY %	-22.45%	19.12%	-51.29%	-3.14%	14.09%	-0.08%	-	-
Horiz. %	49.68%	64.07%	53.78%	110.42%	114.00%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,608	258,311	220,328	458,642	473,490	415,027	415,358	-10.76%
YoY %	-18.85%	17.24%	-51.96%	-3.14%	14.09%	-0.08%	-	-
Horiz. %	50.46%	62.19%	53.05%	110.42%	114.00%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	24.05%	35.74%	25.00%	25.03%	25.32%	25.60%	-
YoY %	4.28%	-32.71%	42.96%	-0.12%	-1.15%	-1.09%	-	-
Horiz. %	97.97%	93.95%	139.61%	97.66%	97.77%	98.91%	100.00%	-
Total Cost	1,110,436	1,278,711	1,760,188	1,903,232	1,906,985	1,837,358	1,695,391	-6.80%
YoY %	-13.16%	-27.35%	-7.52%	-0.20%	3.79%	8.37%	-	-
Horiz. %	65.50%	75.42%	103.82%	112.26%	112.48%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,044	405,452	388,320	539,651	545,362	485,401	473,979	-3.86%
YoY %	-7.75%	4.41%	-28.04%	-1.05%	12.35%	2.41%	-	-
Horiz. %	78.92%	85.54%	81.93%	113.86%	115.06%	102.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	194,160	236,989	285,530	445,426	4,368	3,883	371,189	-10.23%
YoY %	-18.07%	-17.00%	-35.90%	10,097.48%	12.49%	-98.95%	-	-
Horiz. %	52.31%	63.85%	76.92%	120.00%	1.18%	1.05%	100.00%	-
Div Payout %	92.63%	91.75%	129.59%	97.12%	0.92%	0.94%	89.37%	-
YoY %	0.96%	-29.20%	33.43%	10,456.52%	-2.13%	-98.95%	-	-
Horiz. %	103.65%	102.66%	145.00%	108.67%	1.03%	1.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	374,044	405,452	388,320	539,651	545,362	485,401	473,979	-3.86%
YoY %	-7.75%	4.41%	-28.04%	-1.05%	12.35%	2.41%	-	-
Horiz. %	78.92%	85.54%	81.93%	113.86%	115.06%	102.41%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.67%	17.23%	11.26%	19.42%	19.89%	18.43%	19.68%	-
YoY %	-9.05%	53.02%	-42.02%	-2.36%	7.92%	-6.35%	-	-
Horiz. %	79.62%	87.55%	57.22%	98.68%	101.07%	93.65%	100.00%	-
ROE	56.04%	63.71%	56.74%	84.99%	86.82%	85.50%	87.63%	-
YoY %	-12.04%	12.28%	-33.24%	-2.11%	1.54%	-2.43%	-	-
Horiz. %	63.95%	72.70%	64.75%	96.99%	99.08%	97.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	461.18	541.03	694.70	827.19	833.70	788.84	739.24	-7.55%
YoY %	-14.76%	-22.12%	-16.02%	-0.78%	5.69%	6.71%	-	-
Horiz. %	62.39%	73.19%	93.97%	111.90%	112.78%	106.71%	100.00%	-
EPS	72.30	93.20	78.20	161.00	165.80	145.40	145.50	-10.99%
YoY %	-22.42%	19.18%	-51.43%	-2.90%	14.03%	-0.07%	-	-
Horiz. %	49.69%	64.05%	53.75%	110.65%	113.95%	99.93%	100.00%	-
DPS	68.00	83.00	100.00	156.00	1.53	1.36	130.00	-10.23%
YoY %	-18.07%	-17.00%	-35.90%	10,096.08%	12.50%	-98.95%	-	-
Horiz. %	52.31%	63.85%	76.92%	120.00%	1.18%	1.05%	100.00%	-
NAPS	1.31	1.42	1.36	1.89	1.91	1.70	1.66	-3.86%
YoY %	-7.75%	4.41%	-28.04%	-1.05%	12.35%	2.41%	-	-
Horiz. %	78.92%	85.54%	81.93%	113.86%	115.06%	102.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	461.18	541.03	694.70	827.19	833.70	788.84	739.24	-7.55%
YoY %	-14.76%	-22.12%	-16.02%	-0.78%	5.69%	6.71%	-	-
Horiz. %	62.39%	73.19%	93.97%	111.90%	112.78%	106.71%	100.00%	-
EPS	72.30	93.20	78.20	161.00	165.80	145.40	145.50	-10.99%
YoY %	-22.42%	19.18%	-51.43%	-2.90%	14.03%	-0.07%	-	-
Horiz. %	49.69%	64.05%	53.75%	110.65%	113.95%	99.93%	100.00%	-
DPS	68.00	83.00	100.00	156.00	1.53	1.36	130.00	-10.23%
YoY %	-18.07%	-17.00%	-35.90%	10,096.08%	12.50%	-98.95%	-	-
Horiz. %	52.31%	63.85%	76.92%	120.00%	1.18%	1.05%	100.00%	-
NAPS	1.31	1.42	1.36	1.89	1.91	1.70	1.66	-3.86%
YoY %	-7.75%	4.41%	-28.04%	-1.05%	12.35%	2.41%	-	-
Horiz. %	78.92%	85.54%	81.93%	113.86%	115.06%	102.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	34.78	43.42	52.70	62.00	65.54	59.60	56.00	-
P/RPS	7.54	8.03	7.59	7.50	7.86	7.56	7.58	-0.08%
YoY %	-6.10%	5.80%	1.20%	-4.58%	3.97%	-0.26%	-	-
Horiz. %	99.47%	105.94%	100.13%	98.94%	103.69%	99.74%	100.00%	-
P/EPS	47.38	48.00	68.30	38.60	39.52	41.00	38.50	3.51%
YoY %	-1.29%	-29.72%	76.94%	-2.33%	-3.61%	6.49%	-	-
Horiz. %	123.06%	124.68%	177.40%	100.26%	102.65%	106.49%	100.00%	-
EY	2.11	2.08	1.46	2.59	2.53	2.44	2.60	-3.41%
YoY %	1.44%	42.47%	-43.63%	2.37%	3.69%	-6.15%	-	-
Horiz. %	81.15%	80.00%	56.15%	99.62%	97.31%	93.85%	100.00%	-
DY	1.96	1.91	1.90	2.52	0.02	0.02	2.32	-2.77%
YoY %	2.62%	0.53%	-24.60%	12,500.00%	0.00%	-99.14%	-	-
Horiz. %	84.48%	82.33%	81.90%	108.62%	0.86%	0.86%	100.00%	-
P/NAPS	26.55	30.58	38.75	32.80	34.31	35.06	33.73	-3.90%
YoY %	-13.18%	-21.08%	18.14%	-4.40%	-2.14%	3.94%	-	-
Horiz. %	78.71%	90.66%	114.88%	97.24%	101.72%	103.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/07/18	20/07/17	26/07/16	28/07/15	22/07/14	25/07/13	19/07/12	-
Price	33.68	43.88	56.00	65.60	68.00	60.24	56.72	-
P/RPS	7.30	8.11	8.06	7.93	8.16	7.64	7.67	-0.82%
YoY %	-9.99%	0.62%	1.64%	-2.82%	6.81%	-0.39%	-	-
Horiz. %	95.18%	105.74%	105.08%	103.39%	106.39%	99.61%	100.00%	-
P/EPS	45.88	48.50	72.57	40.84	41.01	41.44	38.99	2.74%
YoY %	-5.40%	-33.17%	77.69%	-0.41%	-1.04%	6.28%	-	-
Horiz. %	117.67%	124.39%	186.12%	104.74%	105.18%	106.28%	100.00%	-
EY	2.18	2.06	1.38	2.45	2.44	2.41	2.56	-2.64%
YoY %	5.83%	49.28%	-43.67%	0.41%	1.24%	-5.86%	-	-
Horiz. %	85.16%	80.47%	53.91%	95.70%	95.31%	94.14%	100.00%	-
DY	2.02	1.89	1.79	2.38	0.02	0.02	2.29	-2.06%
YoY %	6.88%	5.59%	-24.79%	11,800.00%	0.00%	-99.13%	-	-
Horiz. %	88.21%	82.53%	78.17%	103.93%	0.87%	0.87%	100.00%	-
P/NAPS	25.71	30.90	41.18	34.71	35.60	35.44	34.17	-4.62%
YoY %	-16.80%	-24.96%	18.64%	-2.50%	0.45%	3.72%	-	-
Horiz. %	75.24%	90.43%	120.52%	101.58%	104.18%	103.72%	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