[BAT] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.52%
YoY- -1.57%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,795,991 4,517,222 4,364,786 4,127,245 3,965,448 3,923,421 4,135,220 2.50%
PBT 1,218,797 1,105,399 1,054,383 956,268 959,181 1,005,312 1,081,166 2.01%
Tax -316,766 -281,959 -256,637 -236,653 -228,070 -258,528 -269,483 2.72%
NP 902,031 823,440 797,746 719,615 731,111 746,784 811,683 1.77%
-
NP to SH 898,125 825,772 797,746 719,615 731,111 746,784 811,683 1.70%
-
Tax Rate 25.99% 25.51% 24.34% 24.75% 23.78% 25.72% 24.93% -
Total Cost 3,893,960 3,693,782 3,567,040 3,407,630 3,234,337 3,176,637 3,323,537 2.67%
-
Net Worth 525,375 508,243 485,401 431,197 491,023 439,788 405,413 4.41%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 222,713 805,194 776,641 788,149 685,148 673,961 756,581 -18.43%
Div Payout % 24.80% 97.51% 97.35% 109.52% 93.71% 90.25% 93.21% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 525,375 508,243 485,401 431,197 491,023 439,788 405,413 4.41%
NOSH 285,530 285,530 285,530 285,561 285,478 285,577 285,502 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.81% 18.23% 18.28% 17.44% 18.44% 19.03% 19.63% -
ROE 170.95% 162.48% 164.35% 166.89% 148.90% 169.81% 200.21% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,679.68 1,582.05 1,528.66 1,445.31 1,389.05 1,373.86 1,448.40 2.49%
EPS 315.90 288.40 279.40 252.00 256.10 261.50 284.30 1.77%
DPS 78.00 282.00 272.00 276.00 240.00 236.00 265.00 -18.43%
NAPS 1.84 1.78 1.70 1.51 1.72 1.54 1.42 4.41%
Adjusted Per Share Value based on latest NOSH - 285,383
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,679.68 1,582.05 1,528.66 1,445.47 1,388.80 1,374.08 1,448.26 2.50%
EPS 315.90 288.40 279.40 252.03 256.05 261.54 284.27 1.77%
DPS 78.00 282.00 272.00 276.03 239.96 236.04 264.97 -18.43%
NAPS 1.84 1.78 1.70 1.5102 1.7197 1.5403 1.4199 4.41%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 65.10 64.12 62.00 49.92 45.00 42.80 44.50 -
P/RPS 3.88 4.05 4.06 3.45 3.24 3.12 3.07 3.97%
P/EPS 20.70 22.17 22.19 19.81 17.57 16.37 15.65 4.76%
EY 4.83 4.51 4.51 5.05 5.69 6.11 6.39 -4.55%
DY 1.20 4.40 4.39 5.53 5.33 5.51 5.96 -23.43%
P/NAPS 35.38 36.02 36.47 33.06 26.16 27.79 31.34 2.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 26/02/13 16/02/12 22/02/11 11/02/10 19/02/09 -
Price 70.60 60.00 58.30 52.30 46.32 42.10 44.00 -
P/RPS 4.20 3.79 3.81 3.62 3.33 3.06 3.04 5.53%
P/EPS 22.45 20.75 20.87 20.75 18.09 16.10 15.48 6.38%
EY 4.46 4.82 4.79 4.82 5.53 6.21 6.46 -5.98%
DY 1.10 4.70 4.67 5.28 5.18 5.61 6.02 -24.66%
P/NAPS 38.37 33.71 34.29 34.64 26.93 27.34 30.99 3.62%

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