[BAT] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.23%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 797,145 637,561 708,446 770,382 632,209 723,721 657,925 3.24%
PBT 170,403 127,147 197,313 226,664 212,125 203,904 125,115 5.28%
Tax -47,773 -36,295 -54,562 -61,378 -59,880 -58,878 -33,927 5.86%
NP 122,630 90,852 142,751 165,286 152,245 145,026 91,188 5.05%
-
NP to SH 122,630 90,852 142,751 165,286 152,245 145,026 91,188 5.05%
-
Tax Rate 28.04% 28.55% 27.65% 27.08% 28.23% 28.88% 27.12% -
Total Cost 674,515 546,709 565,695 605,096 479,964 578,695 566,737 2.94%
-
Net Worth 550,409 617,107 205,561 108,477 177,095 71,371 -157,220 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 416,371 477,972 380,288 376,132 341,394 - - -
Div Payout % 339.53% 526.10% 266.40% 227.56% 224.24% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 550,409 617,107 205,561 108,477 177,095 71,371 -157,220 -
NOSH 285,186 285,698 285,502 285,468 285,637 285,484 285,855 -0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.38% 14.25% 20.15% 21.46% 24.08% 20.04% 13.86% -
ROE 22.28% 14.72% 69.44% 152.37% 85.97% 203.20% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 279.52 223.16 248.14 269.87 221.33 253.51 230.16 3.28%
EPS 43.00 31.80 50.00 57.90 53.30 50.80 31.90 5.10%
DPS 146.00 167.30 133.20 131.76 119.52 0.00 0.00 -
NAPS 1.93 2.16 0.72 0.38 0.62 0.25 -0.55 -
Adjusted Per Share Value based on latest NOSH - 285,468
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 279.18 223.29 248.12 269.81 221.42 253.47 230.42 3.24%
EPS 42.95 31.82 50.00 57.89 53.32 50.79 31.94 5.05%
DPS 145.82 167.40 133.19 131.73 119.57 0.00 0.00 -
NAPS 1.9277 2.1613 0.7199 0.3799 0.6202 0.25 -0.5506 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 43.25 40.25 45.75 43.50 35.50 37.00 35.00 -
P/RPS 15.47 18.04 18.44 16.12 16.04 14.60 15.21 0.28%
P/EPS 100.58 126.57 91.50 75.13 66.60 72.83 109.72 -1.43%
EY 0.99 0.79 1.09 1.33 1.50 1.37 0.91 1.41%
DY 3.38 4.16 2.91 3.03 3.37 0.00 0.00 -
P/NAPS 22.41 18.63 63.54 114.47 57.26 148.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 23/03/06 24/02/05 25/02/04 24/02/03 21/02/02 21/02/01 -
Price 46.00 44.00 47.00 44.00 35.75 34.50 36.25 -
P/RPS 16.46 19.72 18.94 16.30 16.15 13.61 15.75 0.73%
P/EPS 106.98 138.36 94.00 75.99 67.07 67.91 113.64 -1.00%
EY 0.93 0.72 1.06 1.32 1.49 1.47 0.88 0.92%
DY 3.17 3.80 2.83 2.99 3.34 0.00 0.00 -
P/NAPS 23.83 20.37 65.28 115.79 57.66 138.00 0.00 -

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