[BAT] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

20-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 26.13%

YoY- 201.91%

Quarter Report

BATM - Q2 2017 financial results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	546,588	640,805	679,146	774,090	962,575	1,087,803	1,226,165	-12.58%
YoY %	-14.70%	-5.65%	-12.27%	-19.58%	-11.51%	-11.28%	-	-
Horiz. %	44.58%	52.26%	55.39%	63.13%	78.50%	88.72%	100.00%	-
PBT	78,097	102,708	148,797	193,976	116,578	286,881	330,417	-21.35%
YoY %	-23.96%	-30.97%	-23.29%	66.39%	-59.36%	-13.18%	-	-
Horiz. %	23.64%	31.08%	45.03%	58.71%	35.28%	86.82%	100.00%	-
Tax	-23,486	-26,443	-38,664	-46,666	-68,653	-71,594	-82,321	-18.84%
YoY %	11.18%	31.61%	17.15%	32.03%	4.11%	13.03%	-	-
Horiz. %	28.53%	32.12%	46.97%	56.69%	83.40%	86.97%	100.00%	-
NP	54,611	76,265	110,133	147,310	47,925	215,287	248,096	-22.27%
YoY %	-28.39%	-30.75%	-25.24%	207.38%	-77.74%	-13.22%	-	-
Horiz. %	22.01%	30.74%	44.39%	59.38%	19.32%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,611	77,232	113,724	144,078	47,722	215,287	248,096	-22.27%
YoY %	-29.29%	-32.09%	-21.07%	201.91%	-77.83%	-13.22%	-	-
Horiz. %	22.01%	31.13%	45.84%	58.07%	19.24%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.07%	25.75%	25.98%	24.06%	58.89%	24.96%	24.91%	-
YoY %	16.78%	-0.89%	7.98%	-59.14%	135.94%	0.20%	-	-
Horiz. %	120.71%	103.37%	104.30%	96.59%	236.41%	100.20%	100.00%	-
Total Cost	491,977	564,540	569,013	626,780	914,650	872,516	978,069	-10.81%
YoY %	-12.85%	-0.79%	-9.22%	-31.47%	4.83%	-10.79%	-	-
Horiz. %	50.30%	57.72%	58.18%	64.08%	93.52%	89.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,057	368,333	374,044	405,452	388,320	539,651	545,362	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	51,395	74,237	99,935	122,777	128,488	222,713	222,713	-21.66%
YoY %	-30.77%	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	-	-
Horiz. %	23.08%	33.33%	44.87%	55.13%	57.69%	100.00%	100.00%	-
Div Payout %	94.11%	96.12%	87.88%	85.22%	269.24%	103.45%	89.77%	-
YoY %	-2.09%	9.38%	3.12%	-68.35%	160.26%	15.24%	-	-
Horiz. %	104.83%	107.07%	97.89%	94.93%	299.92%	115.24%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	354,057	368,333	374,044	405,452	388,320	539,651	545,362	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	9.99%	11.90%	16.22%	19.03%	4.98%	19.79%	20.23%	-
YoY %	-16.05%	-26.63%	-14.77%	282.13%	-74.84%	-2.17%	-	-
Horiz. %	49.38%	58.82%	80.18%	94.07%	24.62%	97.83%	100.00%	-
ROE	15.42%	20.97%	30.40%	35.54%	12.29%	39.89%	45.49%	-
YoY %	-26.47%	-31.02%	-14.46%	189.18%	-69.19%	-12.31%	-	-
Horiz. %	33.90%	46.10%	66.83%	78.13%	27.02%	87.69%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	191.43	224.43	237.85	271.11	337.12	380.98	429.43	-12.58%
YoY %	-14.70%	-5.64%	-12.27%	-19.58%	-11.51%	-11.28%	-	-
Horiz. %	44.58%	52.26%	55.39%	63.13%	78.50%	88.72%	100.00%	-
EPS	19.10	26.70	38.60	51.60	16.80	75.00	86.90	-22.29%
YoY %	-28.46%	-30.83%	-25.19%	207.14%	-77.60%	-13.69%	-	-
Horiz. %	21.98%	30.72%	44.42%	59.38%	19.33%	86.31%	100.00%	-
DPS	18.00	26.00	35.00	43.00	45.00	78.00	78.00	-21.66%
YoY %	-30.77%	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	-	-
Horiz. %	23.08%	33.33%	44.87%	55.13%	57.69%	100.00%	100.00%	-
NAPS	1.24	1.29	1.31	1.42	1.36	1.89	1.91	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	191.43	224.43	237.85	271.11	337.12	380.98	429.43	-12.58%
YoY %	-14.70%	-5.64%	-12.27%	-19.58%	-11.51%	-11.28%	-	-
Horiz. %	44.58%	52.26%	55.39%	63.13%	78.50%	88.72%	100.00%	-
EPS	19.10	26.70	38.60	51.60	16.80	75.00	86.90	-22.29%
YoY %	-28.46%	-30.83%	-25.19%	207.14%	-77.60%	-13.69%	-	-
Horiz. %	21.98%	30.72%	44.42%	59.38%	19.33%	86.31%	100.00%	-
DPS	18.00	26.00	35.00	43.00	45.00	78.00	78.00	-21.66%
YoY %	-30.77%	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	-	-
Horiz. %	23.08%	33.33%	44.87%	55.13%	57.69%	100.00%	100.00%	-
NAPS	1.24	1.29	1.31	1.42	1.36	1.89	1.91	-6.94%
YoY %	-3.88%	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	-	-
Horiz. %	64.92%	67.54%	68.59%	74.35%	71.20%	98.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	10.78	28.80	34.78	43.42	52.70	62.00	65.54	-
P/RPS	5.63	12.83	14.62	16.02	15.63	16.27	15.26	-15.29%
YoY %	-56.12%	-12.24%	-8.74%	2.50%	-3.93%	6.62%	-	-
Horiz. %	36.89%	84.08%	95.81%	104.98%	102.42%	106.62%	100.00%	-
P/EPS	56.36	106.47	87.32	86.05	315.31	82.23	75.43	-4.73%
YoY %	-47.06%	21.93%	1.48%	-72.71%	283.45%	9.01%	-	-
Horiz. %	74.72%	141.15%	115.76%	114.08%	418.02%	109.01%	100.00%	-
EY	1.77	0.94	1.15	1.16	0.32	1.22	1.33	4.87%
YoY %	88.30%	-18.26%	-0.86%	262.50%	-73.77%	-8.27%	-	-
Horiz. %	133.08%	70.68%	86.47%	87.22%	24.06%	91.73%	100.00%	-
DY	1.67	0.90	1.01	0.99	0.85	1.26	1.19	5.80%
YoY %	85.56%	-10.89%	2.02%	16.47%	-32.54%	5.88%	-	-
Horiz. %	140.34%	75.63%	84.87%	83.19%	71.43%	105.88%	100.00%	-
P/NAPS	8.69	22.33	26.55	30.58	38.75	32.80	34.31	-20.44%
YoY %	-61.08%	-15.89%	-13.18%	-21.08%	18.14%	-4.40%	-	-
Horiz. %	25.33%	65.08%	77.38%	89.13%	112.94%	95.60%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	23/07/20	25/07/19	20/07/18	20/07/17	26/07/16	28/07/15	22/07/14	-
Price	10.38	29.60	33.68	43.88	56.00	65.60	68.00	-
P/RPS	5.42	13.19	14.16	16.19	16.61	17.22	15.83	-16.34%
YoY %	-58.91%	-6.85%	-12.54%	-2.53%	-3.54%	8.78%	-	-
Horiz. %	34.24%	83.32%	89.45%	102.27%	104.93%	108.78%	100.00%	-
P/EPS	54.27	109.43	84.56	86.96	335.06	87.00	78.26	-5.91%
YoY %	-50.41%	29.41%	-2.76%	-74.05%	285.13%	11.17%	-	-
Horiz. %	69.35%	139.83%	108.05%	111.12%	428.14%	111.17%	100.00%	-
EY	1.84	0.91	1.18	1.15	0.30	1.15	1.28	6.22%
YoY %	102.20%	-22.88%	2.61%	283.33%	-73.91%	-10.16%	-	-
Horiz. %	143.75%	71.09%	92.19%	89.84%	23.44%	89.84%	100.00%	-
DY	1.73	0.88	1.04	0.98	0.80	1.19	1.15	7.03%
YoY %	96.59%	-15.38%	6.12%	22.50%	-32.77%	3.48%	-	-
Horiz. %	150.43%	76.52%	90.43%	85.22%	69.57%	103.48%	100.00%	-
P/NAPS	8.37	22.95	25.71	30.90	41.18	34.71	35.60	-21.42%
YoY %	-63.53%	-10.74%	-16.80%	-24.96%	18.64%	-2.50%	-	-
Horiz. %	23.51%	64.47%	72.22%	86.80%	115.67%	97.50%	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