[BAT] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.65%
YoY- -1.44%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,018,820 1,005,626 1,021,410 937,186 900,940 894,435 753,069 5.16%
PBT 258,127 272,783 285,142 269,680 278,187 234,646 277,197 -1.18%
Tax -66,233 -66,842 -73,738 -72,814 -78,449 -67,578 -77,061 -2.49%
NP 191,894 205,941 211,404 196,866 199,738 167,068 200,136 -0.69%
-
NP to SH 191,894 205,941 211,404 196,866 199,738 167,068 200,136 -0.69%
-
Tax Rate 25.66% 24.50% 25.86% 27.00% 28.20% 28.80% 27.80% -
Total Cost 826,926 799,685 810,006 740,320 701,202 727,367 552,933 6.93%
-
Net Worth 628,224 614,109 557,078 748,605 816,072 379,829 314,050 12.24%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 191,893 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 628,224 614,109 557,078 748,605 816,072 379,829 314,050 12.24%
NOSH 285,556 285,632 285,681 285,727 285,340 285,586 285,500 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.83% 20.48% 20.70% 21.01% 22.17% 18.68% 26.58% -
ROE 30.55% 33.53% 37.95% 26.30% 24.48% 43.98% 63.73% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 356.78 352.07 357.54 328.00 315.74 313.19 263.77 5.16%
EPS 67.20 72.10 74.00 68.90 70.00 58.50 70.10 -0.70%
DPS 67.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.15 1.95 2.62 2.86 1.33 1.10 12.24%
Adjusted Per Share Value based on latest NOSH - 285,727
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 356.82 352.20 357.72 328.23 315.53 313.25 263.74 5.16%
EPS 67.21 72.13 74.04 68.95 69.95 58.51 70.09 -0.69%
DPS 67.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2002 2.1508 1.951 2.6218 2.8581 1.3303 1.0999 12.24%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 44.14 45.50 42.50 46.00 42.50 43.50 48.50 -
P/RPS 12.37 12.92 11.89 14.02 13.46 13.89 18.39 -6.39%
P/EPS 65.68 63.11 57.43 66.76 60.71 74.36 69.19 -0.86%
EY 1.52 1.58 1.74 1.50 1.65 1.34 1.45 0.78%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.06 21.16 21.79 17.56 14.86 32.71 44.09 -12.29%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 22/04/10 23/04/09 22/04/08 24/04/07 27/04/06 27/04/05 27/04/04 -
Price 42.78 45.00 43.50 46.25 41.50 44.25 48.00 -
P/RPS 11.99 12.78 12.17 14.10 13.14 14.13 18.20 -6.71%
P/EPS 63.66 62.41 58.78 67.13 59.29 75.64 68.47 -1.20%
EY 1.57 1.60 1.70 1.49 1.69 1.32 1.46 1.21%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.45 20.93 22.31 17.65 14.51 33.27 43.64 -12.59%

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