[BAT] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

21-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -80.01%

YoY- -16.06%

Quarter Report

BATM-Q1 2018 Financial Results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Cumulative Result
Revenue	566,552	481,146	620,958	637,649	748,374	1,021,012	1,274,071	-12.62%
YoY %	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	-	-
Horiz. %	44.47%	37.76%	48.74%	50.05%	58.74%	80.14%	100.00%	-
PBT	83,059	66,939	116,589	126,626	156,384	231,073	324,681	-20.30%
YoY %	24.08%	-42.59%	-7.93%	-19.03%	-32.32%	-28.83%	-	-
Horiz. %	25.58%	20.62%	35.91%	39.00%	48.17%	71.17%	100.00%	-
Tax	-19,946	-16,173	-27,989	-30,400	-37,591	-55,599	-81,326	-20.86%
YoY %	-23.33%	42.22%	7.93%	19.13%	32.39%	31.63%	-	-
Horiz. %	24.53%	19.89%	34.42%	37.38%	46.22%	68.37%	100.00%	-
NP	63,113	50,766	88,600	96,226	118,793	175,474	243,355	-20.12%
YoY %	24.32%	-42.70%	-7.93%	-19.00%	-32.30%	-27.89%	-	-
Horiz. %	25.93%	20.86%	36.41%	39.54%	48.81%	72.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,113	50,766	88,600	95,884	114,233	172,606	241,742	-20.03%
YoY %	24.32%	-42.70%	-7.60%	-16.06%	-33.82%	-28.60%	-	-
Horiz. %	26.11%	21.00%	36.65%	39.66%	47.25%	71.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	24.16%	24.01%	24.01%	24.04%	24.06%	25.05%	-
YoY %	-0.62%	0.62%	0.00%	-0.12%	-0.08%	-3.95%	-	-
Horiz. %	95.85%	96.45%	95.85%	95.85%	95.97%	96.05%	100.00%	-
Total Cost	503,439	430,380	532,358	541,423	629,581	845,538	1,030,716	-11.24%
YoY %	16.98%	-19.16%	-1.67%	-14.00%	-25.54%	-17.97%	-	-
Horiz. %	48.84%	41.76%	51.65%	52.53%	61.08%	82.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,623	351,201	374,044	354,057	376,899	496,822	579,625	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	59,961	48,540	85,659	94,224	114,212	157,041	222,713	-19.62%
YoY %	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	-	-
Horiz. %	26.92%	21.79%	38.46%	42.31%	51.28%	70.51%	100.00%	-
Div Payout %	95.01%	95.62%	96.68%	98.27%	99.98%	90.98%	92.13%	-
YoY %	-0.64%	-1.10%	-1.62%	-1.71%	9.89%	-1.25%	-	-
Horiz. %	103.13%	103.79%	104.94%	106.66%	108.52%	98.75%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	362,623	351,201	374,044	354,057	376,899	496,822	579,625	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	11.14%	10.55%	14.27%	15.09%	15.87%	17.19%	19.10%	-
YoY %	5.59%	-26.07%	-5.43%	-4.91%	-7.68%	-10.00%	-	-
Horiz. %	58.32%	55.24%	74.71%	79.01%	83.09%	90.00%	100.00%	-
ROE	17.40%	14.45%	23.69%	27.08%	30.31%	34.74%	41.71%	-
YoY %	20.42%	-39.00%	-12.52%	-10.66%	-12.75%	-16.71%	-	-
Horiz. %	41.72%	34.64%	56.80%	64.92%	72.67%	83.29%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	198.42	168.51	217.48	223.32	262.10	357.58	446.21	-12.62%
YoY %	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	-	-
Horiz. %	44.47%	37.76%	48.74%	50.05%	58.74%	80.14%	100.00%	-
EPS	22.10	17.80	31.00	33.70	41.60	61.50	85.20	-20.12%
YoY %	24.16%	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	-	-
Horiz. %	25.94%	20.89%	36.38%	39.55%	48.83%	72.18%	100.00%	-
DPS	21.00	17.00	30.00	33.00	40.00	55.00	78.00	-19.62%
YoY %	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	-	-
Horiz. %	26.92%	21.79%	38.46%	42.31%	51.28%	70.51%	100.00%	-
NAPS	1.27	1.23	1.31	1.24	1.32	1.74	2.03	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	198.42	168.51	217.48	223.32	262.10	357.58	446.21	-12.62%
YoY %	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-19.86%	-	-
Horiz. %	44.47%	37.76%	48.74%	50.05%	58.74%	80.14%	100.00%	-
EPS	22.10	17.80	31.00	33.70	41.60	61.50	85.20	-20.12%
YoY %	24.16%	-42.58%	-8.01%	-18.99%	-32.36%	-27.82%	-	-
Horiz. %	25.94%	20.89%	36.38%	39.55%	48.83%	72.18%	100.00%	-
DPS	21.00	17.00	30.00	33.00	40.00	55.00	78.00	-19.62%
YoY %	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-29.49%	-	-
Horiz. %	26.92%	21.79%	38.46%	42.31%	51.28%	70.51%	100.00%	-
NAPS	1.27	1.23	1.31	1.24	1.32	1.74	2.03	-7.51%
YoY %	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-14.29%	-	-
Horiz. %	62.56%	60.59%	64.53%	61.08%	65.02%	85.71%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	13.10	10.30	36.14	26.42	45.60	54.04	68.66	-
P/RPS	6.60	6.11	16.62	11.83	17.40	15.11	15.39	-13.14%
YoY %	8.02%	-63.24%	40.49%	-32.01%	15.16%	-1.82%	-	-
Horiz. %	42.88%	39.70%	107.99%	76.87%	113.06%	98.18%	100.00%	-
P/EPS	59.27	57.93	116.47	78.68	113.98	89.39	81.10	-5.08%
YoY %	2.31%	-50.26%	48.03%	-30.97%	27.51%	10.22%	-	-
Horiz. %	73.08%	71.43%	143.61%	97.02%	140.54%	110.22%	100.00%	-
EY	1.69	1.73	0.86	1.27	0.88	1.12	1.23	5.43%
YoY %	-2.31%	101.16%	-32.28%	44.32%	-21.43%	-8.94%	-	-
Horiz. %	137.40%	140.65%	69.92%	103.25%	71.54%	91.06%	100.00%	-
DY	1.60	1.65	0.83	1.25	0.88	1.02	1.14	5.80%
YoY %	-3.03%	98.80%	-33.60%	42.05%	-13.73%	-10.53%	-	-
Horiz. %	140.35%	144.74%	72.81%	109.65%	77.19%	89.47%	100.00%	-
P/NAPS	10.31	8.37	27.59	21.31	34.55	31.06	33.82	-17.94%
YoY %	23.18%	-69.66%	29.47%	-38.32%	11.24%	-8.16%	-	-
Horiz. %	30.48%	24.75%	81.58%	63.01%	102.16%	91.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/21	21/05/20	28/05/19	21/05/18	20/04/17	26/04/16	28/04/15	-
Price	15.76	13.30	33.44	33.40	47.06	54.50	65.94	-
P/RPS	7.94	7.89	15.38	14.96	17.95	15.24	14.78	-9.82%
YoY %	0.63%	-48.70%	2.81%	-16.66%	17.78%	3.11%	-	-
Horiz. %	53.72%	53.38%	104.06%	101.22%	121.45%	103.11%	100.00%	-
P/EPS	71.30	74.80	107.77	99.46	117.63	90.16	77.88	-1.45%
YoY %	-4.68%	-30.59%	8.36%	-15.45%	30.47%	15.77%	-	-
Horiz. %	91.55%	96.05%	138.38%	127.71%	151.04%	115.77%	100.00%	-
EY	1.40	1.34	0.93	1.01	0.85	1.11	1.28	1.50%
YoY %	4.48%	44.09%	-7.92%	18.82%	-23.42%	-13.28%	-	-
Horiz. %	109.38%	104.69%	72.66%	78.91%	66.41%	86.72%	100.00%	-
DY	1.33	1.28	0.90	0.99	0.85	1.01	1.18	2.01%
YoY %	3.91%	42.22%	-9.09%	16.47%	-15.84%	-14.41%	-	-
Horiz. %	112.71%	108.47%	76.27%	83.90%	72.03%	85.59%	100.00%	-
P/NAPS	12.41	10.81	25.53	26.94	35.65	31.32	32.48	-14.80%
YoY %	14.80%	-57.66%	-5.23%	-24.43%	13.83%	-3.57%	-	-
Horiz. %	38.21%	33.28%	78.60%	82.94%	109.76%	96.43%	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