[BAT] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 53.93%
YoY- 14.87%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 2,429,352 2,440,743 2,286,649 2,114,083 1,492,295 1,005,927 -0.92%
PBT 819,961 708,213 636,398 576,070 441,942 326,142 -0.96%
Tax -227,093 -197,581 -173,729 -161,300 -80,870 -90,057 -0.96%
NP 592,868 510,632 462,669 414,770 361,072 236,085 -0.96%
-
NP to SH 592,868 510,632 462,669 414,770 361,072 236,085 -0.96%
-
Tax Rate 27.70% 27.90% 27.30% 28.00% 18.30% 27.61% -
Total Cost 1,836,484 1,930,111 1,823,980 1,699,313 1,131,223 769,842 -0.91%
-
Net Worth 137,079 25,702 -79,967 8,563 0 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 508,906 275,535 402,693 - - - -100.00%
Div Payout % 85.84% 53.96% 87.04% - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 137,079 25,702 -79,967 8,563 0 0 -100.00%
NOSH 285,581 285,588 285,598 285,457 285,708 285,471 -0.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 24.40% 20.92% 20.23% 19.62% 24.20% 23.47% -
ROE 432.50% 1,986.67% 0.00% 4,843.33% 0.00% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 850.67 854.64 800.65 740.59 522.31 352.37 -0.92%
EPS 207.60 178.80 162.00 145.30 126.50 82.70 -0.96%
DPS 178.20 96.48 141.00 0.00 0.00 0.00 -100.00%
NAPS 0.48 0.09 -0.28 0.03 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 285,426
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 850.82 854.81 800.84 740.41 522.64 352.30 -0.92%
EPS 207.64 178.84 162.04 145.26 126.46 82.68 -0.96%
DPS 178.23 96.50 141.03 0.00 0.00 0.00 -100.00%
NAPS 0.4801 0.09 -0.2801 0.03 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 39.50 35.25 35.25 35.75 0.00 0.00 -
P/RPS 4.64 4.12 4.40 4.83 0.00 0.00 -100.00%
P/EPS 19.03 19.71 21.76 24.60 0.00 0.00 -100.00%
EY 5.26 5.07 4.60 4.06 0.00 0.00 -100.00%
DY 4.51 2.74 4.00 0.00 0.00 0.00 -100.00%
P/NAPS 82.29 391.67 0.00 1,191.67 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 27/10/03 28/10/02 29/10/01 30/10/00 22/10/99 - -
Price 39.75 35.25 34.00 37.75 0.00 0.00 -
P/RPS 4.67 4.12 4.25 5.10 0.00 0.00 -100.00%
P/EPS 19.15 19.71 20.99 25.98 0.00 0.00 -100.00%
EY 5.22 5.07 4.76 3.85 0.00 0.00 -100.00%
DY 4.48 2.74 4.15 0.00 0.00 0.00 -100.00%
P/NAPS 82.81 391.67 0.00 1,258.33 0.00 0.00 -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
Post a Comment