[BAT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -23.66%
YoY- 5.71%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 770,623 700,163 840,613 1,057,992 1,205,606 1,093,453 1,093,982 -5.66%
PBT 158,952 101,995 316,491 272,557 265,943 254,301 246,120 -7.02%
Tax -42,586 -20,956 -27,159 -78,029 -78,503 -65,215 -49,405 -2.44%
NP 116,366 81,039 289,332 194,528 187,440 189,086 196,715 -8.37%
-
NP to SH 116,366 78,198 299,116 196,121 185,525 189,931 196,715 -8.37%
-
Tax Rate 26.79% 20.55% 8.58% 28.63% 29.52% 25.64% 20.07% -
Total Cost 654,257 619,124 551,281 863,464 1,018,166 904,367 897,267 -5.12%
-
Net Worth 422,584 382,610 613,889 545,362 525,375 508,243 485,401 -2.28%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 134,199 122,777 219,858 222,713 222,713 222,713 219,858 -7.89%
Div Payout % 115.33% 157.01% 73.50% 113.56% 120.04% 117.26% 111.76% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 422,584 382,610 613,889 545,362 525,375 508,243 485,401 -2.28%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.10% 11.57% 34.42% 18.39% 15.55% 17.29% 17.98% -
ROE 27.54% 20.44% 48.72% 35.96% 35.31% 37.37% 40.53% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 269.89 245.22 294.40 370.54 422.23 382.96 383.14 -5.67%
EPS 40.80 28.40 101.30 68.10 65.60 66.20 68.90 -8.35%
DPS 47.00 43.00 77.00 78.00 78.00 78.00 77.00 -7.89%
NAPS 1.48 1.34 2.15 1.91 1.84 1.78 1.70 -2.28%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 269.89 245.22 294.40 370.54 422.23 382.96 383.14 -5.67%
EPS 40.80 28.40 101.30 68.10 65.60 66.20 68.90 -8.35%
DPS 47.00 43.00 77.00 78.00 78.00 78.00 77.00 -7.89%
NAPS 1.48 1.34 2.15 1.91 1.84 1.78 1.70 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 36.08 40.00 44.60 56.08 65.10 64.12 62.00 -
P/RPS 13.37 16.31 15.15 15.13 15.42 16.74 16.18 -3.12%
P/EPS 88.53 146.05 42.57 81.65 100.19 96.39 89.99 -0.27%
EY 1.13 0.68 2.35 1.22 1.00 1.04 1.11 0.29%
DY 1.30 1.08 1.73 1.39 1.20 1.22 1.24 0.79%
P/NAPS 24.38 29.85 20.74 29.36 35.38 36.02 36.47 -6.48%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 13/02/18 16/02/17 17/02/16 16/02/15 19/02/14 26/02/13 -
Price 37.30 32.88 48.78 56.08 70.60 60.00 58.30 -
P/RPS 13.82 13.41 16.57 15.13 16.72 15.67 15.22 -1.59%
P/EPS 91.52 120.06 46.56 81.65 108.66 90.20 84.62 1.31%
EY 1.09 0.83 2.15 1.22 0.92 1.11 1.18 -1.31%
DY 1.26 1.31 1.58 1.39 1.10 1.30 1.32 -0.77%
P/NAPS 25.20 24.54 22.69 29.36 38.37 33.71 34.29 -5.00%

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