[BAT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.4%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,021,012 1,274,071 1,154,310 1,095,739 1,042,762 992,149 1,018,820 0.03%
PBT 231,073 324,681 301,186 273,997 261,562 240,327 258,127 -1.82%
Tax -55,599 -81,326 -75,792 -69,793 -67,053 -61,770 -66,233 -2.87%
NP 175,474 243,355 225,394 204,204 194,509 178,557 191,894 -1.47%
-
NP to SH 172,606 241,742 225,394 204,204 194,509 178,557 191,894 -1.74%
-
Tax Rate 24.06% 25.05% 25.16% 25.47% 25.64% 25.70% 25.66% -
Total Cost 845,538 1,030,716 928,916 891,535 848,253 813,592 826,926 0.37%
-
Net Worth 496,822 579,625 511,098 468,269 439,858 491,388 628,224 -3.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 157,041 222,713 214,147 194,160 185,654 171,414 191,893 -3.28%
Div Payout % 90.98% 92.13% 95.01% 95.08% 95.45% 96.00% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 496,822 579,625 511,098 468,269 439,858 491,388 628,224 -3.83%
NOSH 285,530 285,530 285,530 285,530 285,622 285,691 285,556 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.19% 19.10% 19.53% 18.64% 18.65% 18.00% 18.83% -
ROE 34.74% 41.71% 44.10% 43.61% 44.22% 36.34% 30.55% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 357.58 446.21 404.27 383.76 365.08 347.28 356.78 0.03%
EPS 61.50 85.20 78.90 71.50 68.10 62.50 67.20 -1.46%
DPS 55.00 78.00 75.00 68.00 65.00 60.00 67.20 -3.28%
NAPS 1.74 2.03 1.79 1.64 1.54 1.72 2.20 -3.83%
Adjusted Per Share Value based on latest NOSH - 285,530
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 357.58 446.21 404.27 383.76 365.20 347.48 356.82 0.03%
EPS 61.50 85.20 78.90 71.50 68.12 62.54 67.21 -1.46%
DPS 55.00 78.00 75.00 68.00 65.02 60.03 67.21 -3.28%
NAPS 1.74 2.03 1.79 1.64 1.5405 1.721 2.2002 -3.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 54.04 68.66 59.12 62.16 56.62 48.06 44.14 -
P/RPS 15.11 15.39 14.62 16.20 15.51 13.84 12.37 3.38%
P/EPS 89.39 81.10 74.89 86.92 83.14 76.90 65.68 5.26%
EY 1.12 1.23 1.34 1.15 1.20 1.30 1.52 -4.95%
DY 1.02 1.14 1.27 1.09 1.15 1.25 1.52 -6.42%
P/NAPS 31.06 33.82 33.03 37.90 36.77 27.94 20.06 7.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/04/16 28/04/15 24/04/14 23/04/13 23/04/12 21/04/11 22/04/10 -
Price 54.50 65.94 61.60 62.46 55.50 47.48 42.78 -
P/RPS 15.24 14.78 15.24 16.28 15.20 13.67 11.99 4.07%
P/EPS 90.16 77.88 78.04 87.34 81.50 75.97 63.66 5.96%
EY 1.11 1.28 1.28 1.15 1.23 1.32 1.57 -5.60%
DY 1.01 1.18 1.22 1.09 1.17 1.26 1.57 -7.08%
P/NAPS 31.32 32.48 34.41 38.09 36.04 27.60 19.45 8.25%

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