[BAT] YoY Quarter Result on 30-Jun-2024 [#2]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 20.98%
YoY- -23.66%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 640,458 678,116 637,457 595,798 546,588 640,805 679,146 -0.97%
PBT 50,097 67,608 103,226 102,623 78,097 102,708 148,797 -16.57%
Tax -13,817 -20,082 -29,977 -31,005 -23,486 -26,443 -38,664 -15.74%
NP 36,280 47,526 73,249 71,618 54,611 76,265 110,133 -16.88%
-
NP to SH 36,280 47,526 73,249 71,618 54,611 77,232 113,724 -17.32%
-
Tax Rate 27.58% 29.70% 29.04% 30.21% 30.07% 25.75% 25.98% -
Total Cost 604,178 630,590 564,208 524,180 491,977 564,540 569,013 1.00%
-
Net Worth 374,044 374,044 388,320 374,044 354,057 368,333 374,044 0.00%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 34,263 45,684 71,382 68,527 51,395 74,237 99,935 -16.32%
Div Payout % 94.44% 96.13% 97.45% 95.68% 94.11% 96.12% 87.88% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 374,044 374,044 388,320 374,044 354,057 368,333 374,044 0.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.66% 7.01% 11.49% 12.02% 9.99% 11.90% 16.22% -
ROE 9.70% 12.71% 18.86% 19.15% 15.42% 20.97% 30.40% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 224.30 237.49 223.25 208.66 191.43 224.43 237.85 -0.97%
EPS 12.70 16.60 25.70 25.10 19.10 26.70 38.60 -16.89%
DPS 12.00 16.00 25.00 24.00 18.00 26.00 35.00 -16.32%
NAPS 1.31 1.31 1.36 1.31 1.24 1.29 1.31 0.00%
Adjusted Per Share Value based on latest NOSH - 285,530
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 224.30 237.49 223.25 208.66 191.43 224.43 237.85 -0.97%
EPS 12.70 16.60 25.70 25.10 19.10 26.70 38.60 -16.89%
DPS 12.00 16.00 25.00 24.00 18.00 26.00 35.00 -16.32%
NAPS 1.31 1.31 1.36 1.31 1.24 1.29 1.31 0.00%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 8.30 10.16 10.80 14.28 10.78 28.80 34.78 -
P/RPS 3.70 4.28 4.84 6.84 5.63 12.83 14.62 -20.45%
P/EPS 65.32 61.04 42.10 56.93 56.36 106.47 87.32 -4.71%
EY 1.53 1.64 2.38 1.76 1.77 0.94 1.15 4.86%
DY 1.45 1.57 2.31 1.68 1.67 0.90 1.01 6.20%
P/NAPS 6.34 7.76 7.94 10.90 8.69 22.33 26.55 -21.21%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 24/07/24 24/07/23 21/07/22 26/07/21 23/07/20 25/07/19 20/07/18 -
Price 8.37 10.30 10.52 14.70 10.38 29.60 33.68 -
P/RPS 3.73 4.34 4.71 7.04 5.42 13.19 14.16 -19.91%
P/EPS 65.87 61.88 41.01 58.61 54.27 109.43 84.56 -4.07%
EY 1.52 1.62 2.44 1.71 1.84 0.91 1.18 4.30%
DY 1.43 1.55 2.38 1.63 1.73 0.88 1.04 5.44%
P/NAPS 6.39 7.86 7.74 11.22 8.37 22.95 25.71 -20.69%

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