[BAT] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.85%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 916,518 873,670 806,420 787,534 762,958 764,138 686,894 4.92%
PBT 254,310 174,652 283,395 268,973 235,039 214,311 198,200 4.24%
Tax -71,715 -50,300 -78,784 -75,214 -65,350 -56,046 -56,249 4.12%
NP 182,595 124,352 204,611 193,759 169,689 158,265 141,951 4.28%
-
NP to SH 182,595 124,352 204,611 193,759 169,689 158,265 141,951 4.28%
-
Tax Rate 28.20% 28.80% 27.80% 27.96% 27.80% 26.15% 28.38% -
Total Cost 733,923 749,318 601,809 593,775 593,269 605,873 544,943 5.08%
-
Net Worth 522,924 128,344 145,539 228,287 119,982 -85,703 -142,807 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 308,611 236,154 328,747 308,188 275,616 259,965 225,636 5.35%
Div Payout % 169.01% 189.91% 160.67% 159.06% 162.42% 164.26% 158.95% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 522,924 128,344 145,539 228,287 119,982 -85,703 -142,807 -
NOSH 285,751 285,211 285,371 285,359 285,671 285,676 285,615 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.92% 14.23% 25.37% 24.60% 22.24% 20.71% 20.67% -
ROE 34.92% 96.89% 140.59% 84.88% 141.43% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 320.74 306.32 282.59 275.98 267.08 267.48 240.50 4.91%
EPS 63.90 43.60 71.70 67.90 59.40 55.40 49.70 4.27%
DPS 108.00 82.80 115.20 108.00 96.48 91.00 79.00 5.34%
NAPS 1.83 0.45 0.51 0.80 0.42 -0.30 -0.50 -
Adjusted Per Share Value based on latest NOSH - 285,359
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 320.99 305.98 282.43 275.81 267.21 267.62 240.57 4.92%
EPS 63.95 43.55 71.66 67.86 59.43 55.43 49.71 4.28%
DPS 108.08 82.71 115.14 107.94 96.53 91.05 79.02 5.35%
NAPS 1.8314 0.4495 0.5097 0.7995 0.4202 -0.3002 -0.5002 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 39.50 41.75 50.50 39.00 35.50 34.75 31.00 -
P/RPS 12.32 13.63 17.87 14.13 13.29 12.99 12.89 -0.75%
P/EPS 61.82 95.76 70.43 57.44 59.76 62.73 62.37 -0.14%
EY 1.62 1.04 1.42 1.74 1.67 1.59 1.60 0.20%
DY 2.73 1.98 2.28 2.77 2.72 2.62 2.55 1.14%
P/NAPS 21.58 92.78 99.02 48.75 84.52 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/07/06 27/07/05 02/08/04 28/07/03 29/07/02 30/07/01 31/07/00 -
Price 41.00 42.00 50.25 39.25 35.00 35.25 32.50 -
P/RPS 12.78 13.71 17.78 14.22 13.10 13.18 13.51 -0.92%
P/EPS 64.16 96.33 70.08 57.81 58.92 63.63 65.39 -0.31%
EY 1.56 1.04 1.43 1.73 1.70 1.57 1.53 0.32%
DY 2.63 1.97 2.29 2.75 2.76 2.58 2.43 1.32%
P/NAPS 22.40 93.33 98.53 49.06 83.33 0.00 0.00 -

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
Post a Comment