[BAT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 45.18%

YoY- -4.45%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	3,423,769	3,270,804	3,139,980	3,006,285	2,902,471	3,132,773	2,882,633	2.90%
YoY %	4.68%	4.17%	4.45%	3.58%	-7.35%	8.68%	-	-
Horiz. %	118.77%	113.47%	108.93%	104.29%	100.69%	108.68%	100.00%	-
PBT	851,098	808,263	727,436	730,754	777,416	865,370	794,774	1.14%
YoY %	5.30%	11.11%	-0.45%	-6.00%	-10.16%	8.88%	-	-
Horiz. %	107.09%	101.70%	91.53%	91.94%	97.82%	108.88%	100.00%	-
Tax	-216,744	-207,232	-188,469	-182,365	-203,497	-226,561	-214,589	0.16%
YoY %	-4.59%	-9.96%	-3.35%	10.38%	10.18%	-5.58%	-	-
Horiz. %	101.00%	96.57%	87.83%	84.98%	94.83%	105.58%	100.00%	-
NP	634,354	601,031	538,967	548,389	573,919	638,809	580,185	1.49%
YoY %	5.54%	11.52%	-1.72%	-4.45%	-10.16%	10.10%	-	-
Horiz. %	109.34%	103.59%	92.90%	94.52%	98.92%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	634,354	601,031	538,967	548,389	573,919	638,809	580,185	1.49%
YoY %	5.54%	11.52%	-1.72%	-4.45%	-10.16%	10.10%	-	-
Horiz. %	109.34%	103.59%	92.90%	94.52%	98.92%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	25.64%	25.91%	24.96%	26.18%	26.18%	27.00%	-
YoY %	-0.66%	-1.04%	3.81%	-4.66%	0.00%	-3.04%	-	-
Horiz. %	94.33%	94.96%	95.96%	92.44%	96.96%	96.96%	100.00%	-
Total Cost	2,789,415	2,669,773	2,601,013	2,457,896	2,328,552	2,493,964	2,302,448	3.24%
YoY %	4.48%	2.64%	5.82%	5.55%	-6.63%	8.32%	-	-
Horiz. %	121.15%	115.95%	112.97%	106.75%	101.13%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	513,953	473,979	422,495	488,154	439,719	451,192	402,588	4.15%
YoY %	8.43%	12.19%	-13.45%	11.01%	-2.54%	12.07%	-	-
Horiz. %	127.66%	117.73%	104.94%	121.25%	109.22%	112.07%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	3,883	556,783	599,486	505,282	496,825	539,717	521,081	-55.77%
YoY %	-99.30%	-7.12%	18.64%	1.70%	-7.95%	3.58%	-	-
Horiz. %	0.75%	106.85%	115.05%	96.97%	95.35%	103.58%	100.00%	-
Div Payout %	0.61%	92.64%	111.23%	92.14%	86.57%	84.49%	89.81%	-
YoY %	-99.34%	-16.71%	20.72%	6.43%	2.46%	-5.92%	-	-
Horiz. %	0.68%	103.15%	123.85%	102.59%	96.39%	94.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	513,953	473,979	422,495	488,154	439,719	451,192	402,588	4.15%
YoY %	8.43%	12.19%	-13.45%	11.01%	-2.54%	12.07%	-	-
Horiz. %	127.66%	117.73%	104.94%	121.25%	109.22%	112.07%	100.00%	-
NOSH	285,530	285,530	285,469	285,470	285,531	285,565	285,524	0.00%
YoY %	0.00%	0.02%	-0.00%	-0.02%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	99.98%	99.98%	100.00%	100.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	18.53%	18.38%	17.16%	18.24%	19.77%	20.39%	20.13%	-
YoY %	0.82%	7.11%	-5.92%	-7.74%	-3.04%	1.29%	-	-
Horiz. %	92.05%	91.31%	85.25%	90.61%	98.21%	101.29%	100.00%	-
ROE	123.43%	126.81%	127.57%	112.34%	130.52%	141.58%	144.11%	-
YoY %	-2.67%	-0.60%	13.56%	-13.93%	-7.81%	-1.76%	-	-
Horiz. %	85.65%	88.00%	88.52%	77.95%	90.57%	98.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	1,199.09	1,145.52	1,099.93	1,053.10	1,016.51	1,097.04	1,009.59	2.90%
YoY %	4.68%	4.14%	4.45%	3.60%	-7.34%	8.66%	-	-
Horiz. %	118.77%	113.46%	108.95%	104.31%	100.69%	108.66%	100.00%	-
EPS	222.20	210.50	188.80	192.10	201.00	223.70	203.20	1.49%
YoY %	5.56%	11.49%	-1.72%	-4.43%	-10.15%	10.09%	-	-
Horiz. %	109.35%	103.59%	92.91%	94.54%	98.92%	110.09%	100.00%	-
DPS	1.36	195.00	210.00	177.00	174.00	189.00	182.50	-55.77%
YoY %	-99.30%	-7.14%	18.64%	1.72%	-7.94%	3.56%	-	-
Horiz. %	0.75%	106.85%	115.07%	96.99%	95.34%	103.56%	100.00%	-
NAPS	1.80	1.66	1.48	1.71	1.54	1.58	1.41	4.15%
YoY %	8.43%	12.16%	-13.45%	11.04%	-2.53%	12.06%	-	-
Horiz. %	127.66%	117.73%	104.96%	121.28%	109.22%	112.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,374
RPS	1,199.09	1,145.52	1,099.70	1,052.88	1,016.52	1,097.18	1,009.57	2.90%
YoY %	4.68%	4.17%	4.45%	3.58%	-7.35%	8.68%	-	-
Horiz. %	118.77%	113.47%	108.93%	104.29%	100.69%	108.68%	100.00%	-
EPS	222.20	210.50	188.76	192.06	201.00	223.73	203.20	1.49%
YoY %	5.56%	11.52%	-1.72%	-4.45%	-10.16%	10.10%	-	-
Horiz. %	109.35%	103.59%	92.89%	94.52%	98.92%	110.10%	100.00%	-
DPS	1.36	195.00	209.96	176.96	174.00	189.02	182.50	-55.77%
YoY %	-99.30%	-7.13%	18.65%	1.70%	-7.95%	3.57%	-	-
Horiz. %	0.75%	106.85%	115.05%	96.96%	95.34%	103.57%	100.00%	-
NAPS	1.80	1.66	1.4797	1.7096	1.54	1.5802	1.41	4.15%
YoY %	8.43%	12.18%	-13.45%	11.01%	-2.54%	12.07%	-	-
Horiz. %	127.66%	117.73%	104.94%	121.25%	109.22%	112.07%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	64.20	60.40	44.68	48.48	44.04	41.50	41.25	-
P/RPS	5.35	5.27	4.06	4.60	4.33	3.78	4.09	4.57%
YoY %	1.52%	29.80%	-11.74%	6.24%	14.55%	-7.58%	-	-
Horiz. %	130.81%	128.85%	99.27%	112.47%	105.87%	92.42%	100.00%	-
P/EPS	28.90	28.69	23.67	25.24	21.91	18.55	20.30	6.05%
YoY %	0.73%	21.21%	-6.22%	15.20%	18.11%	-8.62%	-	-
Horiz. %	142.36%	141.33%	116.60%	124.33%	107.93%	91.38%	100.00%	-
EY	3.46	3.49	4.23	3.96	4.56	5.39	4.93	-5.72%
YoY %	-0.86%	-17.49%	6.82%	-13.16%	-15.40%	9.33%	-	-
Horiz. %	70.18%	70.79%	85.80%	80.32%	92.49%	109.33%	100.00%	-
DY	0.02	3.23	4.70	3.65	3.95	4.55	4.42	-59.29%
YoY %	-99.38%	-31.28%	28.77%	-7.59%	-13.19%	2.94%	-	-
Horiz. %	0.45%	73.08%	106.33%	82.58%	89.37%	102.94%	100.00%	-
P/NAPS	35.67	36.39	30.19	28.35	28.60	26.27	29.26	3.35%
YoY %	-1.98%	20.54%	6.49%	-0.87%	8.87%	-10.22%	-	-
Horiz. %	121.91%	124.37%	103.18%	96.89%	97.74%	89.78%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	17/10/13	23/10/12	20/10/11	20/10/10	19/11/09	23/10/08	24/10/07	-
Price	63.00	65.00	43.60	48.00	45.08	41.25	39.75	-
P/RPS	5.25	5.67	3.96	4.56	4.43	3.76	3.94	4.89%
YoY %	-7.41%	43.18%	-13.16%	2.93%	17.82%	-4.57%	-	-
Horiz. %	133.25%	143.91%	100.51%	115.74%	112.44%	95.43%	100.00%	-
P/EPS	28.36	30.88	23.09	24.99	22.43	18.44	19.56	6.38%
YoY %	-8.16%	33.74%	-7.60%	11.41%	21.64%	-5.73%	-	-
Horiz. %	144.99%	157.87%	118.05%	127.76%	114.67%	94.27%	100.00%	-
EY	3.53	3.24	4.33	4.00	4.46	5.42	5.11	-5.97%
YoY %	8.95%	-25.17%	8.25%	-10.31%	-17.71%	6.07%	-	-
Horiz. %	69.08%	63.41%	84.74%	78.28%	87.28%	106.07%	100.00%	-
DY	0.02	3.00	4.82	3.69	3.86	4.58	4.59	-59.55%
YoY %	-99.33%	-37.76%	30.62%	-4.40%	-15.72%	-0.22%	-	-
Horiz. %	0.44%	65.36%	105.01%	80.39%	84.10%	99.78%	100.00%	-
P/NAPS	35.00	39.16	29.46	28.07	29.27	26.11	28.19	3.66%
YoY %	-10.62%	32.93%	4.95%	-4.10%	12.10%	-7.38%	-	-
Horiz. %	124.16%	138.91%	104.51%	99.57%	103.83%	92.62%	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