[BAT] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -72.97%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,274,071 1,154,310 1,095,739 1,042,762 992,149 1,018,820 1,005,626 4.02%
PBT 324,681 301,186 273,997 261,562 240,327 258,127 272,783 2.94%
Tax -81,326 -75,792 -69,793 -67,053 -61,770 -66,233 -66,842 3.32%
NP 243,355 225,394 204,204 194,509 178,557 191,894 205,941 2.81%
-
NP to SH 241,742 225,394 204,204 194,509 178,557 191,894 205,941 2.70%
-
Tax Rate 25.05% 25.16% 25.47% 25.64% 25.70% 25.66% 24.50% -
Total Cost 1,030,716 928,916 891,535 848,253 813,592 826,926 799,685 4.31%
-
Net Worth 579,625 511,098 468,269 439,858 491,388 628,224 614,109 -0.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 222,713 214,147 194,160 185,654 171,414 191,893 - -
Div Payout % 92.13% 95.01% 95.08% 95.45% 96.00% 100.00% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 579,625 511,098 468,269 439,858 491,388 628,224 614,109 -0.95%
NOSH 285,530 285,530 285,530 285,622 285,691 285,556 285,632 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.10% 19.53% 18.64% 18.65% 18.00% 18.83% 20.48% -
ROE 41.71% 44.10% 43.61% 44.22% 36.34% 30.55% 33.53% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 446.21 404.27 383.76 365.08 347.28 356.78 352.07 4.02%
EPS 85.20 78.90 71.50 68.10 62.50 67.20 72.10 2.82%
DPS 78.00 75.00 68.00 65.00 60.00 67.20 0.00 -
NAPS 2.03 1.79 1.64 1.54 1.72 2.20 2.15 -0.95%
Adjusted Per Share Value based on latest NOSH - 285,622
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 446.21 404.27 383.76 365.20 347.48 356.82 352.20 4.02%
EPS 85.20 78.90 71.50 68.12 62.54 67.21 72.13 2.81%
DPS 78.00 75.00 68.00 65.02 60.03 67.21 0.00 -
NAPS 2.03 1.79 1.64 1.5405 1.721 2.2002 2.1508 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 68.66 59.12 62.16 56.62 48.06 44.14 45.50 -
P/RPS 15.39 14.62 16.20 15.51 13.84 12.37 12.92 2.95%
P/EPS 81.10 74.89 86.92 83.14 76.90 65.68 63.11 4.26%
EY 1.23 1.34 1.15 1.20 1.30 1.52 1.58 -4.08%
DY 1.14 1.27 1.09 1.15 1.25 1.52 0.00 -
P/NAPS 33.82 33.03 37.90 36.77 27.94 20.06 21.16 8.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 24/04/14 23/04/13 23/04/12 21/04/11 22/04/10 23/04/09 -
Price 65.94 61.60 62.46 55.50 47.48 42.78 45.00 -
P/RPS 14.78 15.24 16.28 15.20 13.67 11.99 12.78 2.45%
P/EPS 77.88 78.04 87.34 81.50 75.97 63.66 62.41 3.75%
EY 1.28 1.28 1.15 1.23 1.32 1.57 1.60 -3.64%
DY 1.18 1.22 1.09 1.17 1.26 1.57 0.00 -
P/NAPS 32.48 34.41 38.09 36.04 27.60 19.45 20.93 7.59%

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