[BAT] YoY Quarter Result on 30-Sep-2016 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

24-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 345.55%

YoY- -17.23%

Quarter Report

BAT_Announcement_Q3 2016 financial results (2016.10.24).pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Quarter Result
Revenue	584,344	735,528	757,282	932,192	1,161,681	1,209,910	1,171,384	-10.93%
YoY %	-20.55%	-2.87%	-18.76%	-19.75%	-3.99%	3.29%	-	-
Horiz. %	49.88%	62.79%	64.65%	79.58%	99.17%	103.29%	100.00%	-
PBT	108,821	188,634	186,871	244,316	346,878	321,251	295,365	-15.32%
YoY %	-42.31%	0.94%	-23.51%	-29.57%	7.98%	8.76%	-	-
Horiz. %	36.84%	63.86%	63.27%	82.72%	117.44%	108.76%	100.00%	-
Tax	-25,690	-42,828	-41,377	-35,757	-89,987	-80,150	-76,038	-16.53%
YoY %	40.02%	-3.51%	-15.72%	60.26%	-12.27%	-5.41%	-	-
Horiz. %	33.79%	56.32%	54.42%	47.03%	118.34%	105.41%	100.00%	-
NP	83,131	145,806	145,494	208,559	256,891	241,101	219,327	-14.92%
YoY %	-42.99%	0.21%	-30.24%	-18.81%	6.55%	9.93%	-	-
Horiz. %	37.90%	66.48%	66.34%	95.09%	117.13%	109.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,800	145,806	143,179	212,623	256,891	241,101	219,327	-14.64%
YoY %	-41.84%	1.83%	-32.66%	-17.23%	6.55%	9.93%	-	-
Horiz. %	38.66%	66.48%	65.28%	96.94%	117.13%	109.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	22.70%	22.14%	14.64%	25.94%	24.95%	25.74%	-
YoY %	4.01%	2.53%	51.23%	-43.56%	3.97%	-3.07%	-	-
Horiz. %	91.72%	88.19%	86.01%	56.88%	100.78%	96.93%	100.00%	-
Total Cost	501,213	589,722	611,788	723,633	904,790	968,809	952,057	-10.13%
YoY %	-15.01%	-3.61%	-15.46%	-20.02%	-6.61%	1.76%	-	-
Horiz. %	52.65%	61.94%	64.26%	76.01%	95.04%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	376,899	419,729	425,439	471,124	573,915	562,494	513,953	-5.03%
YoY %	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	9.44%	-	-
Horiz. %	73.33%	81.67%	82.78%	91.67%	111.67%	109.44%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	82,803	114,212	122,777	157,041	222,713	222,713	194,160	-13.23%
YoY %	-27.50%	-6.98%	-21.82%	-29.49%	0.00%	14.71%	-	-
Horiz. %	42.65%	58.82%	63.23%	80.88%	114.71%	114.71%	100.00%	-
Div Payout %	97.65%	78.33%	85.75%	73.86%	86.70%	92.37%	88.53%	-
YoY %	24.66%	-8.65%	16.10%	-14.81%	-6.14%	4.34%	-	-
Horiz. %	110.30%	88.48%	96.86%	83.43%	97.93%	104.34%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	376,899	419,729	425,439	471,124	573,915	562,494	513,953	-5.03%
YoY %	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	9.44%	-	-
Horiz. %	73.33%	81.67%	82.78%	91.67%	111.67%	109.44%	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%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	14.23%	19.82%	19.21%	22.37%	22.11%	19.93%	18.72%	-
YoY %	-28.20%	3.18%	-14.13%	1.18%	10.94%	6.46%	-	-
Horiz. %	76.01%	105.88%	102.62%	119.50%	118.11%	106.46%	100.00%	-
ROE	22.50%	34.74%	33.65%	45.13%	44.76%	42.86%	42.67%	-
YoY %	-35.23%	3.24%	-25.44%	0.83%	4.43%	0.45%	-	-
Horiz. %	52.73%	81.42%	78.86%	105.77%	104.90%	100.45%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	204.65	257.60	265.22	326.48	406.85	423.74	410.25	-10.93%
YoY %	-20.56%	-2.87%	-18.76%	-19.75%	-3.99%	3.29%	-	-
Horiz. %	49.88%	62.79%	64.65%	79.58%	99.17%	103.29%	100.00%	-
EPS	29.10	51.10	51.00	73.00	90.00	84.40	76.80	-14.92%
YoY %	-43.05%	0.20%	-30.14%	-18.89%	6.64%	9.90%	-	-
Horiz. %	37.89%	66.54%	66.41%	95.05%	117.19%	109.90%	100.00%	-
DPS	29.00	40.00	43.00	55.00	78.00	78.00	68.00	-13.23%
YoY %	-27.50%	-6.98%	-21.82%	-29.49%	0.00%	14.71%	-	-
Horiz. %	42.65%	58.82%	63.24%	80.88%	114.71%	114.71%	100.00%	-
NAPS	1.32	1.47	1.49	1.65	2.01	1.97	1.80	-5.03%
YoY %	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	9.44%	-	-
Horiz. %	73.33%	81.67%	82.78%	91.67%	111.67%	109.44%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	204.65	257.60	265.22	326.48	406.85	423.74	410.25	-10.93%
YoY %	-20.56%	-2.87%	-18.76%	-19.75%	-3.99%	3.29%	-	-
Horiz. %	49.88%	62.79%	64.65%	79.58%	99.17%	103.29%	100.00%	-
EPS	29.10	51.10	51.00	73.00	90.00	84.40	76.80	-14.92%
YoY %	-43.05%	0.20%	-30.14%	-18.89%	6.64%	9.90%	-	-
Horiz. %	37.89%	66.54%	66.41%	95.05%	117.19%	109.90%	100.00%	-
DPS	29.00	40.00	43.00	55.00	78.00	78.00	68.00	-13.23%
YoY %	-27.50%	-6.98%	-21.82%	-29.49%	0.00%	14.71%	-	-
Horiz. %	42.65%	58.82%	63.24%	80.88%	114.71%	114.71%	100.00%	-
NAPS	1.32	1.47	1.49	1.65	2.01	1.97	1.80	-5.03%
YoY %	-10.20%	-1.34%	-9.70%	-17.91%	2.03%	9.44%	-	-
Horiz. %	73.33%	81.67%	82.78%	91.67%	111.67%	109.44%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	18.94	31.72	43.74	49.14	60.32	70.50	64.20	-
P/RPS	9.25	12.31	16.49	15.05	14.83	16.64	15.65	-8.38%
YoY %	-24.86%	-25.35%	9.57%	1.48%	-10.88%	6.33%	-	-
Horiz. %	59.11%	78.66%	105.37%	96.17%	94.76%	106.33%	100.00%	-
P/EPS	63.77	62.12	87.23	65.99	67.04	83.49	83.58	-4.40%
YoY %	2.66%	-28.79%	32.19%	-1.57%	-19.70%	-0.11%	-	-
Horiz. %	76.30%	74.32%	104.37%	78.95%	80.21%	99.89%	100.00%	-
EY	1.57	1.61	1.15	1.52	1.49	1.20	1.20	4.57%
YoY %	-2.48%	40.00%	-24.34%	2.01%	24.17%	0.00%	-	-
Horiz. %	130.83%	134.17%	95.83%	126.67%	124.17%	100.00%	100.00%	-
DY	1.53	1.26	0.98	1.12	1.29	1.11	1.06	6.30%
YoY %	21.43%	28.57%	-12.50%	-13.18%	16.22%	4.72%	-	-
Horiz. %	144.34%	118.87%	92.45%	105.66%	121.70%	104.72%	100.00%	-
P/NAPS	14.35	21.58	29.36	29.78	30.01	35.79	35.67	-14.07%
YoY %	-33.50%	-26.50%	-1.41%	-0.77%	-16.15%	0.34%	-	-
Horiz. %	40.23%	60.50%	82.31%	83.49%	84.13%	100.34%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	31/10/19	19/10/18	23/10/17	24/10/16	27/10/15	16/10/14	17/10/13	-
Price	18.82	32.02	42.60	50.24	64.20	66.72	63.00	-
P/RPS	9.20	12.43	16.06	15.39	15.78	15.75	15.36	-8.18%
YoY %	-25.99%	-22.60%	4.35%	-2.47%	0.19%	2.54%	-	-
Horiz. %	59.90%	80.92%	104.56%	100.20%	102.73%	102.54%	100.00%	-
P/EPS	63.37	62.70	84.95	67.47	71.36	79.01	82.02	-4.20%
YoY %	1.07%	-26.19%	25.91%	-5.45%	-9.68%	-3.67%	-	-
Horiz. %	77.26%	76.44%	103.57%	82.26%	87.00%	96.33%	100.00%	-
EY	1.58	1.59	1.18	1.48	1.40	1.27	1.22	4.40%
YoY %	-0.63%	34.75%	-20.27%	5.71%	10.24%	4.10%	-	-
Horiz. %	129.51%	130.33%	96.72%	121.31%	114.75%	104.10%	100.00%	-
DY	1.54	1.25	1.01	1.09	1.21	1.17	1.08	6.08%
YoY %	23.20%	23.76%	-7.34%	-9.92%	3.42%	8.33%	-	-
Horiz. %	142.59%	115.74%	93.52%	100.93%	112.04%	108.33%	100.00%	-
P/NAPS	14.26	21.78	28.59	30.45	31.94	33.87	35.00	-13.89%
YoY %	-34.53%	-23.82%	-6.11%	-4.66%	-5.70%	-3.23%	-	-
Horiz. %	40.74%	62.23%	81.69%	87.00%	91.26%	96.77%	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