[BAT] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 40.68%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 662,447 770,623 700,163 840,613 1,057,992 1,205,606 1,093,453 -8.00%
PBT 134,136 158,952 101,995 316,491 272,557 265,943 254,301 -10.10%
Tax -36,433 -42,586 -20,956 -27,159 -78,029 -78,503 -65,215 -9.24%
NP 97,703 116,366 81,039 289,332 194,528 187,440 189,086 -10.41%
-
NP to SH 93,864 116,366 78,198 299,116 196,121 185,525 189,931 -11.07%
-
Tax Rate 27.16% 26.79% 20.55% 8.58% 28.63% 29.52% 25.64% -
Total Cost 564,744 654,257 619,124 551,281 863,464 1,018,166 904,367 -7.54%
-
Net Worth 388,320 422,584 382,610 613,889 545,362 525,375 508,243 -4.38%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 94,224 134,199 122,777 219,858 222,713 222,713 222,713 -13.35%
Div Payout % 100.38% 115.33% 157.01% 73.50% 113.56% 120.04% 117.26% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 388,320 422,584 382,610 613,889 545,362 525,375 508,243 -4.38%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.75% 15.10% 11.57% 34.42% 18.39% 15.55% 17.29% -
ROE 24.17% 27.54% 20.44% 48.72% 35.96% 35.31% 37.37% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 232.01 269.89 245.22 294.40 370.54 422.23 382.96 -8.00%
EPS 34.20 40.80 28.40 101.30 68.10 65.60 66.20 -10.41%
DPS 33.00 47.00 43.00 77.00 78.00 78.00 78.00 -13.35%
NAPS 1.36 1.48 1.34 2.15 1.91 1.84 1.78 -4.38%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 232.01 269.89 245.22 294.40 370.54 422.23 382.96 -8.00%
EPS 34.20 40.80 28.40 101.30 68.10 65.60 66.20 -10.41%
DPS 33.00 47.00 43.00 77.00 78.00 78.00 78.00 -13.35%
NAPS 1.36 1.48 1.34 2.15 1.91 1.84 1.78 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 15.08 36.08 40.00 44.60 56.08 65.10 64.12 -
P/RPS 6.50 13.37 16.31 15.15 15.13 15.42 16.74 -14.58%
P/EPS 45.87 88.53 146.05 42.57 81.65 100.19 96.39 -11.63%
EY 2.18 1.13 0.68 2.35 1.22 1.00 1.04 13.12%
DY 2.19 1.30 1.08 1.73 1.39 1.20 1.22 10.23%
P/NAPS 11.09 24.38 29.85 20.74 29.36 35.38 36.02 -17.81%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 13/02/18 16/02/17 17/02/16 16/02/15 19/02/14 -
Price 12.70 37.30 32.88 48.78 56.08 70.60 60.00 -
P/RPS 5.47 13.82 13.41 16.57 15.13 16.72 15.67 -16.08%
P/EPS 38.63 91.52 120.06 46.56 81.65 108.66 90.20 -13.17%
EY 2.59 1.09 0.83 2.15 1.22 0.92 1.11 15.15%
DY 2.60 1.26 1.31 1.58 1.39 1.10 1.30 12.24%
P/NAPS 9.34 25.20 24.54 22.69 29.36 38.37 33.71 -19.25%

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