[BAT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -39.15%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 948,236 797,145 637,561 708,446 770,382 632,209 723,721 4.60%
PBT 208,127 170,403 127,147 197,313 226,664 212,125 203,904 0.34%
Tax -56,381 -47,773 -36,295 -54,562 -61,378 -59,880 -58,878 -0.71%
NP 151,746 122,630 90,852 142,751 165,286 152,245 145,026 0.75%
-
NP to SH 151,746 122,630 90,852 142,751 165,286 152,245 145,026 0.75%
-
Tax Rate 27.09% 28.04% 28.55% 27.65% 27.08% 28.23% 28.88% -
Total Cost 796,490 674,515 546,709 565,695 605,096 479,964 578,695 5.46%
-
Net Worth 345,786 550,409 617,107 205,561 108,477 177,095 71,371 30.06%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 211,472 416,371 477,972 380,288 376,132 341,394 - -
Div Payout % 139.36% 339.53% 526.10% 266.40% 227.56% 224.24% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 345,786 550,409 617,107 205,561 108,477 177,095 71,371 30.06%
NOSH 285,774 285,186 285,698 285,502 285,468 285,637 285,484 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.00% 15.38% 14.25% 20.15% 21.46% 24.08% 20.04% -
ROE 43.88% 22.28% 14.72% 69.44% 152.37% 85.97% 203.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 331.81 279.52 223.16 248.14 269.87 221.33 253.51 4.58%
EPS 53.10 43.00 31.80 50.00 57.90 53.30 50.80 0.74%
DPS 74.00 146.00 167.30 133.20 131.76 119.52 0.00 -
NAPS 1.21 1.93 2.16 0.72 0.38 0.62 0.25 30.04%
Adjusted Per Share Value based on latest NOSH - 285,502
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 332.10 279.18 223.29 248.12 269.81 221.42 253.47 4.60%
EPS 53.15 42.95 31.82 50.00 57.89 53.32 50.79 0.75%
DPS 74.06 145.82 167.40 133.19 131.73 119.57 0.00 -
NAPS 1.211 1.9277 2.1613 0.7199 0.3799 0.6202 0.25 30.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 41.25 43.25 40.25 45.75 43.50 35.50 37.00 -
P/RPS 12.43 15.47 18.04 18.44 16.12 16.04 14.60 -2.64%
P/EPS 77.68 100.58 126.57 91.50 75.13 66.60 72.83 1.07%
EY 1.29 0.99 0.79 1.09 1.33 1.50 1.37 -0.99%
DY 1.79 3.38 4.16 2.91 3.03 3.37 0.00 -
P/NAPS 34.09 22.41 18.63 63.54 114.47 57.26 148.00 -21.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 15/02/07 23/03/06 24/02/05 25/02/04 24/02/03 21/02/02 -
Price 42.25 46.00 44.00 47.00 44.00 35.75 34.50 -
P/RPS 12.73 16.46 19.72 18.94 16.30 16.15 13.61 -1.10%
P/EPS 79.57 106.98 138.36 94.00 75.99 67.07 67.91 2.67%
EY 1.26 0.93 0.72 1.06 1.32 1.49 1.47 -2.53%
DY 1.75 3.17 3.80 2.83 2.99 3.34 0.00 -
P/NAPS 34.92 23.83 20.37 65.28 115.79 57.66 138.00 -20.46%

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