[BAT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.54%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,087,803 1,226,165 1,156,646 1,067,987 1,043,306 993,874 977,648 1.79%
PBT 286,881 330,417 281,736 296,720 247,798 250,048 270,131 1.00%
Tax -71,594 -82,321 -70,913 -75,872 -63,658 -64,208 -68,887 0.64%
NP 215,287 248,096 210,823 220,848 184,140 185,840 201,244 1.13%
-
NP to SH 215,287 248,096 210,823 220,848 184,140 185,840 201,244 1.13%
-
Tax Rate 24.96% 24.91% 25.17% 25.57% 25.69% 25.68% 25.50% -
Total Cost 872,516 978,069 945,823 847,139 859,166 808,034 776,404 1.96%
-
Net Worth 539,651 545,362 485,401 473,979 502,459 636,594 596,595 -1.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 222,713 222,713 194,160 185,594 256,939 322,579 322,561 -5.98%
Div Payout % 103.45% 89.77% 92.10% 84.04% 139.53% 173.58% 160.28% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 539,651 545,362 485,401 473,979 502,459 636,594 596,595 -1.65%
NOSH 285,530 285,530 285,530 285,530 285,488 285,468 285,452 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.79% 20.23% 18.23% 20.68% 17.65% 18.70% 20.58% -
ROE 39.89% 45.49% 43.43% 46.59% 36.65% 29.19% 33.73% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 380.98 429.43 405.09 374.04 365.45 348.16 342.49 1.79%
EPS 75.00 86.90 73.80 77.30 64.50 65.10 70.50 1.03%
DPS 78.00 78.00 68.00 65.00 90.00 113.00 113.00 -5.98%
NAPS 1.89 1.91 1.70 1.66 1.76 2.23 2.09 -1.66%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 380.98 429.43 405.09 374.04 365.39 348.08 342.40 1.79%
EPS 75.00 86.90 73.80 77.30 64.49 65.09 70.48 1.04%
DPS 78.00 78.00 68.00 65.00 89.99 112.98 112.97 -5.98%
NAPS 1.89 1.91 1.70 1.66 1.7597 2.2295 2.0894 -1.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 62.00 65.54 59.60 56.00 46.70 43.88 44.75 -
P/RPS 16.27 15.26 14.71 14.97 12.78 12.60 13.07 3.71%
P/EPS 82.23 75.43 80.72 72.40 72.40 67.40 63.48 4.40%
EY 1.22 1.33 1.24 1.38 1.38 1.48 1.58 -4.21%
DY 1.26 1.19 1.14 1.16 1.93 2.58 2.53 -10.96%
P/NAPS 32.80 34.31 35.06 33.73 26.53 19.68 21.41 7.36%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 22/07/14 25/07/13 19/07/12 21/07/11 22/07/10 23/07/09 -
Price 65.60 68.00 60.24 56.72 46.20 43.98 44.75 -
P/RPS 17.22 15.83 14.87 15.16 12.64 12.63 13.07 4.70%
P/EPS 87.00 78.26 81.59 73.33 71.63 67.56 63.48 5.39%
EY 1.15 1.28 1.23 1.36 1.40 1.48 1.58 -5.15%
DY 1.19 1.15 1.13 1.15 1.95 2.57 2.53 -11.80%
P/NAPS 34.71 35.60 35.44 34.17 26.25 19.72 21.41 8.38%

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