[BAT] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.07%
YoY- 17.68%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 774,090 962,575 1,087,803 1,226,165 1,156,646 1,067,987 1,043,306 -4.84%
PBT 193,976 116,578 286,881 330,417 281,736 296,720 247,798 -3.99%
Tax -46,666 -68,653 -71,594 -82,321 -70,913 -75,872 -63,658 -5.03%
NP 147,310 47,925 215,287 248,096 210,823 220,848 184,140 -3.64%
-
NP to SH 144,078 47,722 215,287 248,096 210,823 220,848 184,140 -4.00%
-
Tax Rate 24.06% 58.89% 24.96% 24.91% 25.17% 25.57% 25.69% -
Total Cost 626,780 914,650 872,516 978,069 945,823 847,139 859,166 -5.11%
-
Net Worth 405,452 388,320 539,651 545,362 485,401 473,979 502,459 -3.50%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 122,777 128,488 222,713 222,713 194,160 185,594 256,939 -11.57%
Div Payout % 85.22% 269.24% 103.45% 89.77% 92.10% 84.04% 139.53% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 405,452 388,320 539,651 545,362 485,401 473,979 502,459 -3.50%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,488 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.03% 4.98% 19.79% 20.23% 18.23% 20.68% 17.65% -
ROE 35.54% 12.29% 39.89% 45.49% 43.43% 46.59% 36.65% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 271.11 337.12 380.98 429.43 405.09 374.04 365.45 -4.85%
EPS 51.60 16.80 75.00 86.90 73.80 77.30 64.50 -3.64%
DPS 43.00 45.00 78.00 78.00 68.00 65.00 90.00 -11.57%
NAPS 1.42 1.36 1.89 1.91 1.70 1.66 1.76 -3.51%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 271.11 337.12 380.98 429.43 405.09 374.04 365.39 -4.84%
EPS 51.60 16.80 75.00 86.90 73.80 77.30 64.49 -3.64%
DPS 43.00 45.00 78.00 78.00 68.00 65.00 89.99 -11.57%
NAPS 1.42 1.36 1.89 1.91 1.70 1.66 1.7597 -3.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 43.42 52.70 62.00 65.54 59.60 56.00 46.70 -
P/RPS 16.02 15.63 16.27 15.26 14.71 14.97 12.78 3.83%
P/EPS 86.05 315.31 82.23 75.43 80.72 72.40 72.40 2.91%
EY 1.16 0.32 1.22 1.33 1.24 1.38 1.38 -2.85%
DY 0.99 0.85 1.26 1.19 1.14 1.16 1.93 -10.52%
P/NAPS 30.58 38.75 32.80 34.31 35.06 33.73 26.53 2.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 20/07/17 26/07/16 28/07/15 22/07/14 25/07/13 19/07/12 21/07/11 -
Price 43.88 56.00 65.60 68.00 60.24 56.72 46.20 -
P/RPS 16.19 16.61 17.22 15.83 14.87 15.16 12.64 4.20%
P/EPS 86.96 335.06 87.00 78.26 81.59 73.33 71.63 3.28%
EY 1.15 0.30 1.15 1.28 1.23 1.36 1.40 -3.22%
DY 0.98 0.80 1.19 1.15 1.13 1.15 1.95 -10.82%
P/NAPS 30.90 41.18 34.71 35.60 35.44 34.17 26.25 2.75%

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