[BAT] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -13.43%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 637,561 708,446 770,382 632,209 723,721 657,925 544,184 -0.16%
PBT 127,147 197,313 226,664 212,125 203,904 125,115 33,448 -1.40%
Tax -36,295 -54,562 -61,378 -59,880 -58,878 -33,927 -14,834 -0.94%
NP 90,852 142,751 165,286 152,245 145,026 91,188 18,614 -1.67%
-
NP to SH 90,852 142,751 165,286 152,245 145,026 91,188 18,614 -1.67%
-
Tax Rate 28.55% 27.65% 27.08% 28.23% 28.88% 27.12% 44.35% -
Total Cost 546,709 565,695 605,096 479,964 578,695 566,737 525,570 -0.04%
-
Net Worth 617,107 205,561 108,477 177,095 71,371 -157,220 -197,594 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 477,972 380,288 376,132 341,394 - - - -100.00%
Div Payout % 526.10% 266.40% 227.56% 224.24% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 617,107 205,561 108,477 177,095 71,371 -157,220 -197,594 -
NOSH 285,698 285,502 285,468 285,637 285,484 285,855 286,369 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 14.25% 20.15% 21.46% 24.08% 20.04% 13.86% 3.42% -
ROE 14.72% 69.44% 152.37% 85.97% 203.20% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 223.16 248.14 269.87 221.33 253.51 230.16 190.03 -0.17%
EPS 31.80 50.00 57.90 53.30 50.80 31.90 6.50 -1.67%
DPS 167.30 133.20 131.76 119.52 0.00 0.00 0.00 -100.00%
NAPS 2.16 0.72 0.38 0.62 0.25 -0.55 -0.69 -
Adjusted Per Share Value based on latest NOSH - 285,637
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 223.29 248.12 269.81 221.42 253.47 230.42 190.59 -0.16%
EPS 31.82 50.00 57.89 53.32 50.79 31.94 6.52 -1.67%
DPS 167.40 133.19 131.73 119.57 0.00 0.00 0.00 -100.00%
NAPS 2.1613 0.7199 0.3799 0.6202 0.25 -0.5506 -0.692 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 40.25 45.75 43.50 35.50 37.00 35.00 0.00 -
P/RPS 18.04 18.44 16.12 16.04 14.60 15.21 0.00 -100.00%
P/EPS 126.57 91.50 75.13 66.60 72.83 109.72 0.00 -100.00%
EY 0.79 1.09 1.33 1.50 1.37 0.91 0.00 -100.00%
DY 4.16 2.91 3.03 3.37 0.00 0.00 0.00 -100.00%
P/NAPS 18.63 63.54 114.47 57.26 148.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/03/06 24/02/05 25/02/04 24/02/03 21/02/02 21/02/01 22/02/00 -
Price 44.00 47.00 44.00 35.75 34.50 36.25 28.00 -
P/RPS 19.72 18.94 16.30 16.15 13.61 15.75 14.73 -0.30%
P/EPS 138.36 94.00 75.99 67.07 67.91 113.64 430.77 1.21%
EY 0.72 1.06 1.32 1.49 1.47 0.88 0.23 -1.20%
DY 3.80 2.83 2.99 3.34 0.00 0.00 0.00 -100.00%
P/NAPS 20.37 65.28 115.79 57.66 138.00 0.00 0.00 -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
Post a Comment