[BAT] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.48%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,205,606 1,093,453 1,093,982 987,265 959,163 1,020,950 1,002,447 3.12%
PBT 265,943 254,301 246,120 228,832 228,426 227,896 215,796 3.54%
Tax -78,503 -65,215 -49,405 -48,184 -45,705 -55,031 -42,922 10.58%
NP 187,440 189,086 196,715 180,648 182,721 172,865 172,874 1.35%
-
NP to SH 185,525 189,931 196,715 180,648 182,721 172,865 172,874 1.18%
-
Tax Rate 29.52% 25.64% 20.07% 21.06% 20.01% 24.15% 19.89% -
Total Cost 1,018,166 904,367 897,267 806,617 776,442 848,085 829,573 3.47%
-
Net Worth 525,375 508,243 485,401 430,929 491,062 440,019 405,753 4.39%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 222,713 222,713 219,858 188,353 179,865 177,150 217,164 0.42%
Div Payout % 120.04% 117.26% 111.76% 104.27% 98.44% 102.48% 125.62% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 525,375 508,243 485,401 430,929 491,062 440,019 405,753 4.39%
NOSH 285,530 285,530 285,530 285,383 285,501 285,727 285,742 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.55% 17.29% 17.98% 18.30% 19.05% 16.93% 17.25% -
ROE 35.31% 37.37% 40.53% 41.92% 37.21% 39.29% 42.61% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 422.23 382.96 383.14 345.94 335.96 357.32 350.82 3.13%
EPS 65.60 66.20 68.90 63.30 64.00 60.50 60.50 1.35%
DPS 78.00 78.00 77.00 66.00 63.00 62.00 76.00 0.43%
NAPS 1.84 1.78 1.70 1.51 1.72 1.54 1.42 4.41%
Adjusted Per Share Value based on latest NOSH - 285,383
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 422.23 382.96 383.14 345.77 335.92 357.56 351.08 3.12%
EPS 65.60 66.20 68.90 63.27 63.99 60.54 60.54 1.34%
DPS 78.00 78.00 77.00 65.97 62.99 62.04 76.06 0.42%
NAPS 1.84 1.78 1.70 1.5092 1.7198 1.5411 1.4211 4.39%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 65.10 64.12 62.00 49.92 45.00 42.80 44.50 -
P/RPS 15.42 16.74 16.18 14.43 13.39 11.98 12.68 3.31%
P/EPS 100.19 96.39 89.99 78.86 70.31 70.74 73.55 5.28%
EY 1.00 1.04 1.11 1.27 1.42 1.41 1.36 -4.99%
DY 1.20 1.22 1.24 1.32 1.40 1.45 1.71 -5.72%
P/NAPS 35.38 36.02 36.47 33.06 26.16 27.79 31.34 2.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 26/02/13 16/02/12 22/02/11 11/02/10 19/02/09 -
Price 70.60 60.00 58.30 52.30 46.32 42.10 44.00 -
P/RPS 16.72 15.67 15.22 15.12 13.79 11.78 12.54 4.90%
P/EPS 108.66 90.20 84.62 82.62 72.38 69.59 72.73 6.91%
EY 0.92 1.11 1.18 1.21 1.38 1.44 1.38 -6.53%
DY 1.10 1.30 1.32 1.26 1.36 1.47 1.73 -7.26%
P/NAPS 38.37 33.71 34.29 34.64 26.93 27.34 30.99 3.62%

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