[BAT] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 126.13%

YoY- 17.24%

Quarter Report

BATM - Q2 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	1,027,734	1,261,763	1,316,795	1,544,814	1,983,587	2,361,874	2,380,475	-13.05%
YoY %	-18.55%	-4.18%	-14.76%	-22.12%	-16.02%	-0.78%	-	-
Horiz. %	43.17%	53.00%	55.32%	64.90%	83.33%	99.22%	100.00%	-
PBT	145,036	219,297	275,423	350,360	347,651	611,562	631,603	-21.72%
YoY %	-33.86%	-20.38%	-21.39%	0.78%	-43.15%	-3.17%	-	-
Horiz. %	22.96%	34.72%	43.61%	55.47%	55.04%	96.83%	100.00%	-
Tax	-39,659	-54,432	-69,064	-84,257	-124,252	-152,920	-158,113	-20.56%
YoY %	27.14%	21.19%	18.03%	32.19%	18.75%	3.28%	-	-
Horiz. %	25.08%	34.43%	43.68%	53.29%	78.58%	96.72%	100.00%	-
NP	105,377	164,865	206,359	266,103	223,399	458,642	473,490	-22.13%
YoY %	-36.08%	-20.11%	-22.45%	19.12%	-51.29%	-3.14%	-	-
Horiz. %	22.26%	34.82%	43.58%	56.20%	47.18%	96.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,377	165,150	209,608	258,311	220,328	458,642	473,490	-22.13%
YoY %	-36.19%	-21.21%	-18.85%	17.24%	-51.96%	-3.14%	-	-
Horiz. %	22.26%	34.88%	44.27%	54.55%	46.53%	96.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.34%	24.82%	25.08%	24.05%	35.74%	25.00%	25.03%	-
YoY %	10.15%	-1.04%	4.28%	-32.71%	42.96%	-0.12%	-	-
Horiz. %	109.23%	99.16%	100.20%	96.08%	142.79%	99.88%	100.00%	-
Total Cost	922,357	1,096,898	1,110,436	1,278,711	1,760,188	1,903,232	1,906,985	-11.39%
YoY %	-15.91%	-1.22%	-13.16%	-27.35%	-7.52%	-0.20%	-	-
Horiz. %	48.37%	57.52%	58.23%	67.05%	92.30%	99.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,057	368,333	374,044	405,452	388,320	539,651	545,362	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	99,935	159,896	194,160	236,989	285,530	445,426	4,368	68.40%
YoY %	-37.50%	-17.65%	-18.07%	-17.00%	-35.90%	10,097.48%	-	-
Horiz. %	2,287.89%	3,660.62%	4,445.05%	5,425.57%	6,536.86%	10,197.48%	100.00%	-
Div Payout %	94.84%	96.82%	92.63%	91.75%	129.59%	97.12%	0.92%	-
YoY %	-2.05%	4.52%	0.96%	-29.20%	33.43%	10,456.52%	-	-
Horiz. %	10,308.70%	10,523.91%	10,068.48%	9,972.83%	14,085.87%	10,556.52%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	354,057	368,333	374,044	405,452	388,320	539,651	545,362	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	10.25%	13.07%	15.67%	17.23%	11.26%	19.42%	19.89%	-
YoY %	-21.58%	-16.59%	-9.05%	53.02%	-42.02%	-2.36%	-	-
Horiz. %	51.53%	65.71%	78.78%	86.63%	56.61%	97.64%	100.00%	-
ROE	29.76%	44.84%	56.04%	63.71%	56.74%	84.99%	86.82%	-
YoY %	-33.63%	-19.99%	-12.04%	12.28%	-33.24%	-2.11%	-	-
Horiz. %	34.28%	51.65%	64.55%	73.38%	65.35%	97.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	359.94	441.90	461.18	541.03	694.70	827.19	833.70	-13.05%
YoY %	-18.55%	-4.18%	-14.76%	-22.12%	-16.02%	-0.78%	-	-
Horiz. %	43.17%	53.00%	55.32%	64.90%	83.33%	99.22%	100.00%	-
EPS	36.90	57.70	72.30	93.20	78.20	161.00	165.80	-22.13%
YoY %	-36.05%	-20.19%	-22.42%	19.18%	-51.43%	-2.90%	-	-
Horiz. %	22.26%	34.80%	43.61%	56.21%	47.17%	97.10%	100.00%	-
DPS	35.00	56.00	68.00	83.00	100.00	156.00	1.53	68.40%
YoY %	-37.50%	-17.65%	-18.07%	-17.00%	-35.90%	10,096.08%	-	-
Horiz. %	2,287.58%	3,660.13%	4,444.44%	5,424.84%	6,535.95%	10,196.08%	100.00%	-
NAPS	1.24	1.29	1.31	1.42	1.36	1.89	1.91	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	359.94	441.90	461.18	541.03	694.70	827.19	833.70	-13.05%
YoY %	-18.55%	-4.18%	-14.76%	-22.12%	-16.02%	-0.78%	-	-
Horiz. %	43.17%	53.00%	55.32%	64.90%	83.33%	99.22%	100.00%	-
EPS	36.90	57.70	72.30	93.20	78.20	161.00	165.80	-22.13%
YoY %	-36.05%	-20.19%	-22.42%	19.18%	-51.43%	-2.90%	-	-
Horiz. %	22.26%	34.80%	43.61%	56.21%	47.17%	97.10%	100.00%	-
DPS	35.00	56.00	68.00	83.00	100.00	156.00	1.53	68.40%
YoY %	-37.50%	-17.65%	-18.07%	-17.00%	-35.90%	10,096.08%	-	-
Horiz. %	2,287.58%	3,660.13%	4,444.44%	5,424.84%	6,535.95%	10,196.08%	100.00%	-
NAPS	1.24	1.29	1.31	1.42	1.36	1.89	1.91	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	10.78	28.80	34.78	43.42	52.70	62.00	65.54	-
P/RPS	2.99	6.52	7.54	8.03	7.59	7.50	7.86	-14.86%
YoY %	-54.14%	-13.53%	-6.10%	5.80%	1.20%	-4.58%	-	-
Horiz. %	38.04%	82.95%	95.93%	102.16%	96.56%	95.42%	100.00%	-
P/EPS	29.21	49.79	47.38	48.00	68.30	38.60	39.52	-4.90%
YoY %	-41.33%	5.09%	-1.29%	-29.72%	76.94%	-2.33%	-	-
Horiz. %	73.91%	125.99%	119.89%	121.46%	172.82%	97.67%	100.00%	-
EY	3.42	2.01	2.11	2.08	1.46	2.59	2.53	5.14%
YoY %	70.15%	-4.74%	1.44%	42.47%	-43.63%	2.37%	-	-
Horiz. %	135.18%	79.45%	83.40%	82.21%	57.71%	102.37%	100.00%	-
DY	3.25	1.94	1.96	1.91	1.90	2.52	0.02	133.42%
YoY %	67.53%	-1.02%	2.62%	0.53%	-24.60%	12,500.00%	-	-
Horiz. %	16,250.00%	9,700.00%	9,800.00%	9,550.00%	9,500.00%	12,600.00%	100.00%	-
P/NAPS	8.69	22.33	26.55	30.58	38.75	32.80	34.31	-20.44%
YoY %	-61.08%	-15.89%	-13.18%	-21.08%	18.14%	-4.40%	-	-
Horiz. %	25.33%	65.08%	77.38%	89.13%	112.94%	95.60%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	23/07/20	25/07/19	20/07/18	20/07/17	26/07/16	28/07/15	22/07/14	-
Price	10.38	29.60	33.68	43.88	56.00	65.60	68.00	-
P/RPS	2.88	6.70	7.30	8.11	8.06	7.93	8.16	-15.92%
YoY %	-57.01%	-8.22%	-9.99%	0.62%	1.64%	-2.82%	-	-
Horiz. %	35.29%	82.11%	89.46%	99.39%	98.77%	97.18%	100.00%	-
P/EPS	28.13	51.18	45.88	48.50	72.57	40.84	41.01	-6.08%
YoY %	-45.04%	11.55%	-5.40%	-33.17%	77.69%	-0.41%	-	-
Horiz. %	68.59%	124.80%	111.88%	118.26%	176.96%	99.59%	100.00%	-
EY	3.56	1.95	2.18	2.06	1.38	2.45	2.44	6.49%
YoY %	82.56%	-10.55%	5.83%	49.28%	-43.67%	0.41%	-	-
Horiz. %	145.90%	79.92%	89.34%	84.43%	56.56%	100.41%	100.00%	-
DY	3.37	1.89	2.02	1.89	1.79	2.38	0.02	134.83%
YoY %	78.31%	-6.44%	6.88%	5.59%	-24.79%	11,800.00%	-	-
Horiz. %	16,850.00%	9,450.00%	10,100.00%	9,450.00%	8,950.00%	11,900.00%	100.00%	-
P/NAPS	8.37	22.95	25.71	30.90	41.18	34.71	35.60	-21.42%
YoY %	-63.53%	-10.74%	-16.80%	-24.96%	18.64%	-2.50%	-	-
Horiz. %	23.51%	64.47%	72.22%	86.80%	115.67%	97.50%	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