[BAT] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 69.3%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,097,716 1,008,411 997,879 1,158,549 995,790 875,206 907,965 3.21%
PBT 315,625 280,607 299,049 296,525 324,910 291,854 244,089 4.37%
Tax -83,408 -75,764 -84,332 -85,994 -90,324 -79,321 -68,220 3.40%
NP 232,217 204,843 214,717 210,531 234,586 212,533 175,869 4.73%
-
NP to SH 232,217 204,843 214,717 210,531 234,586 212,533 175,869 4.73%
-
Tax Rate 26.43% 27.00% 28.20% 29.00% 27.80% 27.18% 27.95% -
Total Cost 865,499 803,568 783,162 948,018 761,204 662,673 732,096 2.82%
-
Net Worth 451,295 402,829 428,291 111,407 57,076 137,118 25,695 61.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 217,078 208,557 - - - 200,535 - -
Div Payout % 93.48% 101.81% - - - 94.35% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 451,295 402,829 428,291 111,407 57,076 137,118 25,695 61.15%
NOSH 285,629 285,694 285,527 285,659 285,384 285,662 285,501 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.15% 20.31% 21.52% 18.17% 23.56% 24.28% 19.37% -
ROE 51.46% 50.85% 50.13% 188.97% 411.00% 155.00% 684.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 384.31 352.97 349.49 405.57 348.93 306.38 318.02 3.20%
EPS 81.30 71.70 75.20 73.70 82.20 74.40 61.60 4.72%
DPS 76.00 73.00 0.00 0.00 0.00 70.20 0.00 -
NAPS 1.58 1.41 1.50 0.39 0.20 0.48 0.09 61.14%
Adjusted Per Share Value based on latest NOSH - 285,659
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 384.45 353.17 349.48 405.75 348.75 306.52 317.99 3.21%
EPS 81.33 71.74 75.20 73.73 82.16 74.43 61.59 4.73%
DPS 76.03 73.04 0.00 0.00 0.00 70.23 0.00 -
NAPS 1.5806 1.4108 1.50 0.3902 0.1999 0.4802 0.09 61.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 41.50 41.25 42.75 38.00 46.25 39.50 35.25 -
P/RPS 10.80 11.69 12.23 9.37 13.25 12.89 11.08 -0.42%
P/EPS 51.05 57.53 56.85 51.56 56.27 53.09 57.22 -1.88%
EY 1.96 1.74 1.76 1.94 1.78 1.88 1.75 1.90%
DY 1.83 1.77 0.00 0.00 0.00 1.78 0.00 -
P/NAPS 26.27 29.26 28.50 97.44 231.25 82.29 391.67 -36.23%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 23/10/08 24/10/07 20/10/06 26/10/05 26/10/04 27/10/03 28/10/02 -
Price 41.25 39.75 42.75 36.75 45.50 39.75 35.25 -
P/RPS 10.73 11.26 12.23 9.06 13.04 12.97 11.08 -0.53%
P/EPS 50.74 55.44 56.85 49.86 55.35 53.43 57.22 -1.98%
EY 1.97 1.80 1.76 2.01 1.81 1.87 1.75 1.99%
DY 1.84 1.84 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 26.11 28.19 28.50 94.23 227.50 82.81 391.67 -36.29%

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