[BAT] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.55%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 900,940 894,435 753,069 766,612 769,820 782,937 689,190 4.56%
PBT 278,187 234,646 277,197 259,134 229,085 224,133 177,636 7.75%
Tax -78,449 -67,578 -77,061 -72,558 -64,011 -63,649 -50,127 7.74%
NP 199,738 167,068 200,136 186,576 165,074 160,484 127,509 7.76%
-
NP to SH 199,738 167,068 200,136 186,576 165,074 160,484 127,509 7.76%
-
Tax Rate 28.20% 28.80% 27.80% 28.00% 27.94% 28.40% 28.22% -
Total Cost 701,202 727,367 552,933 580,036 604,746 622,453 561,681 3.76%
-
Net Worth 816,072 379,829 314,050 368,580 242,755 11,422 -65,608 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 816,072 379,829 314,050 368,580 242,755 11,422 -65,608 -
NOSH 285,340 285,586 285,500 285,721 285,595 285,558 285,255 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 22.17% 18.68% 26.58% 24.34% 21.44% 20.50% 18.50% -
ROE 24.48% 43.98% 63.73% 50.62% 68.00% 1,405.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 315.74 313.19 263.77 268.31 269.55 274.18 241.60 4.55%
EPS 70.00 58.50 70.10 65.30 57.80 56.20 44.70 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 1.33 1.10 1.29 0.85 0.04 -0.23 -
Adjusted Per Share Value based on latest NOSH - 285,721
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 315.53 313.25 263.74 268.49 269.61 274.20 241.37 4.56%
EPS 69.95 58.51 70.09 65.34 57.81 56.21 44.66 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8581 1.3303 1.0999 1.2909 0.8502 0.04 -0.2298 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 42.50 43.50 48.50 38.75 34.75 35.25 29.00 -
P/RPS 13.46 13.89 18.39 14.44 12.89 12.86 12.00 1.93%
P/EPS 60.71 74.36 69.19 59.34 60.12 62.72 64.88 -1.10%
EY 1.65 1.34 1.45 1.69 1.66 1.59 1.54 1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.86 32.71 44.09 30.04 40.88 881.25 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/04/06 27/04/05 27/04/04 21/04/03 16/04/02 17/04/01 17/04/00 -
Price 41.50 44.25 48.00 39.00 35.00 35.50 28.25 -
P/RPS 13.14 14.13 18.20 14.54 12.98 12.95 11.69 1.96%
P/EPS 59.29 75.64 68.47 59.72 60.55 63.17 63.20 -1.05%
EY 1.69 1.32 1.46 1.67 1.65 1.58 1.58 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.51 33.27 43.64 30.23 41.18 887.50 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