[BAT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.15%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,160,055 1,104,525 993,591 919,197 1,097,716 1,008,411 997,879 2.53%
PBT 249,980 239,310 222,578 234,502 315,625 280,607 299,049 -2.94%
Tax -64,307 -63,041 -51,924 -67,768 -83,408 -75,764 -84,332 -4.41%
NP 185,673 176,269 170,654 166,734 232,217 204,843 214,717 -2.39%
-
NP to SH 185,673 176,269 170,654 166,734 232,217 204,843 214,717 -2.39%
-
Tax Rate 25.72% 26.34% 23.33% 28.90% 26.43% 27.00% 28.20% -
Total Cost 974,382 928,256 822,937 752,463 865,499 803,568 783,162 3.70%
-
Net Worth 473,979 422,817 487,990 439,675 451,295 402,829 428,291 1.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 185,594 171,412 182,639 174,157 217,078 208,557 - -
Div Payout % 99.96% 97.24% 107.02% 104.45% 93.48% 101.81% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 473,979 422,817 487,990 439,675 451,295 402,829 428,291 1.70%
NOSH 285,530 285,687 285,374 285,503 285,629 285,694 285,527 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.01% 15.96% 17.18% 18.14% 21.15% 20.31% 21.52% -
ROE 39.17% 41.69% 34.97% 37.92% 51.46% 50.85% 50.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 406.28 386.62 348.17 321.96 384.31 352.97 349.49 2.53%
EPS 65.00 61.70 59.80 58.40 81.30 71.70 75.20 -2.39%
DPS 65.00 60.00 64.00 61.00 76.00 73.00 0.00 -
NAPS 1.66 1.48 1.71 1.54 1.58 1.41 1.50 1.70%
Adjusted Per Share Value based on latest NOSH - 285,503
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 406.28 386.83 347.98 321.93 384.45 353.17 349.48 2.53%
EPS 65.00 61.73 59.77 58.39 81.33 71.74 75.20 -2.39%
DPS 65.00 60.03 63.97 60.99 76.03 73.04 0.00 -
NAPS 1.66 1.4808 1.7091 1.5399 1.5806 1.4108 1.50 1.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 60.40 44.68 48.48 44.04 41.50 41.25 42.75 -
P/RPS 14.87 11.56 13.92 13.68 10.80 11.69 12.23 3.30%
P/EPS 92.88 72.41 81.07 75.41 51.05 57.53 56.85 8.51%
EY 1.08 1.38 1.23 1.33 1.96 1.74 1.76 -7.80%
DY 1.08 1.34 1.32 1.39 1.83 1.77 0.00 -
P/NAPS 36.39 30.19 28.35 28.60 26.27 29.26 28.50 4.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 20/10/11 20/10/10 19/11/09 23/10/08 24/10/07 20/10/06 -
Price 65.00 43.60 48.00 45.08 41.25 39.75 42.75 -
P/RPS 16.00 11.28 13.79 14.00 10.73 11.26 12.23 4.57%
P/EPS 99.96 70.66 80.27 77.19 50.74 55.44 56.85 9.85%
EY 1.00 1.42 1.25 1.30 1.97 1.80 1.76 -8.98%
DY 1.00 1.38 1.33 1.35 1.84 1.84 0.00 -
P/NAPS 39.16 29.46 28.07 29.27 26.11 28.19 28.50 5.43%

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