[BAT] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.69%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 997,879 1,158,549 995,790 875,206 907,965 739,574 737,999 5.15%
PBT 299,049 296,525 324,910 291,854 244,089 197,954 199,350 6.98%
Tax -84,332 -85,994 -90,324 -79,321 -68,220 -54,034 -54,924 7.40%
NP 214,717 210,531 234,586 212,533 175,869 143,920 144,426 6.82%
-
NP to SH 214,717 210,531 234,586 212,533 175,869 143,920 144,426 6.82%
-
Tax Rate 28.20% 29.00% 27.80% 27.18% 27.95% 27.30% 27.55% -
Total Cost 783,162 948,018 761,204 662,673 732,096 595,654 593,573 4.72%
-
Net Worth 428,291 111,407 57,076 137,118 25,695 -79,955 8,562 91.89%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 200,535 - 142,777 - -
Div Payout % - - - 94.35% - 99.21% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 428,291 111,407 57,076 137,118 25,695 -79,955 8,562 91.89%
NOSH 285,527 285,659 285,384 285,662 285,501 285,555 285,426 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.52% 18.17% 23.56% 24.28% 19.37% 19.46% 19.57% -
ROE 50.13% 188.97% 411.00% 155.00% 684.44% 0.00% 1,686.67% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 349.49 405.57 348.93 306.38 318.02 258.99 258.56 5.14%
EPS 75.20 73.70 82.20 74.40 61.60 50.40 50.60 6.82%
DPS 0.00 0.00 0.00 70.20 0.00 50.00 0.00 -
NAPS 1.50 0.39 0.20 0.48 0.09 -0.28 0.03 91.88%
Adjusted Per Share Value based on latest NOSH - 285,662
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 349.48 405.75 348.75 306.52 317.99 259.02 258.47 5.15%
EPS 75.20 73.73 82.16 74.43 61.59 50.40 50.58 6.83%
DPS 0.00 0.00 0.00 70.23 0.00 50.00 0.00 -
NAPS 1.50 0.3902 0.1999 0.4802 0.09 -0.28 0.03 91.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 42.75 38.00 46.25 39.50 35.25 35.25 35.75 -
P/RPS 12.23 9.37 13.25 12.89 11.08 13.61 13.83 -2.02%
P/EPS 56.85 51.56 56.27 53.09 57.22 69.94 70.65 -3.55%
EY 1.76 1.94 1.78 1.88 1.75 1.43 1.42 3.64%
DY 0.00 0.00 0.00 1.78 0.00 1.42 0.00 -
P/NAPS 28.50 97.44 231.25 82.29 391.67 0.00 1,191.67 -46.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/10/06 26/10/05 26/10/04 27/10/03 28/10/02 29/10/01 30/10/00 -
Price 42.75 36.75 45.50 39.75 35.25 34.00 37.75 -
P/RPS 12.23 9.06 13.04 12.97 11.08 13.13 14.60 -2.90%
P/EPS 56.85 49.86 55.35 53.43 57.22 67.46 74.60 -4.42%
EY 1.76 2.01 1.81 1.87 1.75 1.48 1.34 4.64%
DY 0.00 0.00 0.00 1.77 0.00 1.47 0.00 -
P/NAPS 28.50 94.23 227.50 82.81 391.67 0.00 1,258.33 -46.79%

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