[BAT] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

21-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -0.24%

YoY- -0.18%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	4,645,312	4,506,422	4,202,539	3,988,209	3,952,841	4,083,437	3,991,704	2.55%
YoY %	3.08%	7.23%	5.37%	0.89%	-3.20%	2.30%	-	-
Horiz. %	116.37%	112.89%	105.28%	99.91%	99.03%	102.30%	100.00%	-
PBT	1,181,269	1,051,833	1,026,424	939,129	970,573	1,074,335	1,038,479	2.16%
YoY %	12.31%	2.48%	9.30%	-3.24%	-9.66%	3.45%	-	-
Horiz. %	113.75%	101.29%	98.84%	90.43%	93.46%	103.45%	100.00%	-
Tax	-299,366	-254,418	-254,150	-223,057	-253,240	-262,059	-275,298	1.40%
YoY %	-17.67%	-0.11%	-13.94%	11.92%	3.37%	4.81%	-	-
Horiz. %	108.74%	92.42%	92.32%	81.02%	91.99%	95.19%	100.00%	-
NP	881,903	797,415	772,274	716,072	717,333	812,276	763,181	2.43%
YoY %	10.60%	3.26%	7.85%	-0.18%	-11.69%	6.43%	-	-
Horiz. %	115.56%	104.49%	101.19%	93.83%	93.99%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	882,748	797,415	772,274	716,072	717,333	812,276	763,181	2.45%
YoY %	10.70%	3.26%	7.85%	-0.18%	-11.69%	6.43%	-	-
Horiz. %	115.67%	104.49%	101.19%	93.83%	93.99%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	24.19%	24.76%	23.75%	26.09%	24.39%	26.51%	-
YoY %	4.75%	-2.30%	4.25%	-8.97%	6.97%	-8.00%	-	-
Horiz. %	95.59%	91.25%	93.40%	89.59%	98.42%	92.00%	100.00%	-
Total Cost	3,763,409	3,709,007	3,430,265	3,272,137	3,235,508	3,271,161	3,228,523	2.58%
YoY %	1.47%	8.13%	4.83%	1.13%	-1.09%	1.32%	-	-
Horiz. %	116.57%	114.88%	106.25%	101.35%	100.22%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,362	485,401	473,979	502,459	636,594	596,595	542,188	0.09%
YoY %	12.35%	2.41%	-5.67%	-21.07%	6.70%	10.03%	-	-
Horiz. %	100.59%	89.53%	87.42%	92.67%	117.41%	110.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	853,734	793,773	731,014	790,859	865,781	756,803	742,489	2.35%
YoY %	7.55%	8.59%	-7.57%	-8.65%	14.40%	1.93%	-	-
Horiz. %	114.98%	106.91%	98.45%	106.51%	116.61%	101.93%	100.00%	-
Div Payout %	96.71%	99.54%	94.66%	110.44%	120.69%	93.17%	97.29%	-
YoY %	-2.84%	5.16%	-14.29%	-8.49%	29.54%	-4.23%	-	-
Horiz. %	99.40%	102.31%	97.30%	113.52%	124.05%	95.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	545,362	485,401	473,979	502,459	636,594	596,595	542,188	0.09%
YoY %	12.35%	2.41%	-5.67%	-21.07%	6.70%	10.03%	-	-
Horiz. %	100.59%	89.53%	87.42%	92.67%	117.41%	110.03%	100.00%	-
NOSH	285,530	285,530	285,530	285,488	285,468	285,452	285,362	0.00%
YoY %	0.00%	0.00%	0.01%	0.01%	0.01%	0.03%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.04%	100.04%	100.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	18.98%	17.70%	18.38%	17.95%	18.15%	19.89%	19.12%	-
YoY %	7.23%	-3.70%	2.40%	-1.10%	-8.75%	4.03%	-	-
Horiz. %	99.27%	92.57%	96.13%	93.88%	94.93%	104.03%	100.00%	-
ROE	161.86%	164.28%	162.93%	142.51%	112.68%	136.15%	140.76%	-
YoY %	-1.47%	0.83%	14.33%	26.47%	-17.24%	-3.28%	-	-
Horiz. %	114.99%	116.71%	115.75%	101.24%	80.05%	96.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	1,626.91	1,578.27	1,471.84	1,396.98	1,384.69	1,430.51	1,398.82	2.54%
YoY %	3.08%	7.23%	5.36%	0.89%	-3.20%	2.27%	-	-
Horiz. %	116.31%	112.83%	105.22%	99.87%	98.99%	102.27%	100.00%	-
EPS	309.16	279.28	270.47	250.82	251.28	284.56	267.44	2.44%
YoY %	10.70%	3.26%	7.83%	-0.18%	-11.70%	6.40%	-	-
Horiz. %	115.60%	104.43%	101.13%	93.79%	93.96%	106.40%	100.00%	-
DPS	299.00	278.00	256.00	277.00	303.20	265.00	260.00	2.35%
YoY %	7.55%	8.59%	-7.58%	-8.64%	14.42%	1.92%	-	-
Horiz. %	115.00%	106.92%	98.46%	106.54%	116.62%	101.92%	100.00%	-
NAPS	1.91	1.70	1.66	1.76	2.23	2.09	1.90	0.08%
YoY %	12.35%	2.41%	-5.68%	-21.08%	6.70%	10.00%	-	-
Horiz. %	100.53%	89.47%	87.37%	92.63%	117.37%	110.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,488
RPS	1,626.91	1,578.27	1,471.84	1,396.77	1,384.39	1,430.13	1,398.00	2.55%
YoY %	3.08%	7.23%	5.37%	0.89%	-3.20%	2.30%	-	-
Horiz. %	116.37%	112.89%	105.28%	99.91%	99.03%	102.30%	100.00%	-
EPS	309.16	279.28	270.47	250.79	251.23	284.48	267.29	2.45%
YoY %	10.70%	3.26%	7.85%	-0.18%	-11.69%	6.43%	-	-
Horiz. %	115.66%	104.49%	101.19%	93.83%	93.99%	106.43%	100.00%	-
DPS	299.00	278.00	256.00	276.98	303.22	265.05	260.04	2.35%
YoY %	7.55%	8.59%	-7.57%	-8.65%	14.40%	1.93%	-	-
Horiz. %	114.98%	106.91%	98.45%	106.51%	116.61%	101.93%	100.00%	-
NAPS	1.91	1.70	1.66	1.7597	2.2295	2.0894	1.8989	0.09%
YoY %	12.35%	2.41%	-5.67%	-21.07%	6.71%	10.03%	-	-
Horiz. %	100.58%	89.53%	87.42%	92.67%	117.41%	110.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	65.54	59.60	56.00	46.70	43.88	44.75	44.25	-
P/RPS	4.03	3.78	3.80	3.34	3.17	3.13	3.16	4.13%
YoY %	6.61%	-0.53%	13.77%	5.36%	1.28%	-0.95%	-	-
Horiz. %	127.53%	119.62%	120.25%	105.70%	100.32%	99.05%	100.00%	-
P/EPS	21.20	21.34	20.70	18.62	17.46	15.73	16.55	4.21%
YoY %	-0.66%	3.09%	11.17%	6.64%	11.00%	-4.95%	-	-
Horiz. %	128.10%	128.94%	125.08%	112.51%	105.50%	95.05%	100.00%	-
EY	4.72	4.69	4.83	5.37	5.73	6.36	6.04	-4.02%
YoY %	0.64%	-2.90%	-10.06%	-6.28%	-9.91%	5.30%	-	-
Horiz. %	78.15%	77.65%	79.97%	88.91%	94.87%	105.30%	100.00%	-
DY	4.56	4.66	4.57	5.93	6.91	5.92	5.88	-4.14%
YoY %	-2.15%	1.97%	-22.93%	-14.18%	16.72%	0.68%	-	-
Horiz. %	77.55%	79.25%	77.72%	100.85%	117.52%	100.68%	100.00%	-
P/NAPS	34.31	35.06	33.73	26.53	19.68	21.41	23.29	6.66%
YoY %	-2.14%	3.94%	27.14%	34.81%	-8.08%	-8.07%	-	-
Horiz. %	147.32%	150.54%	144.83%	113.91%	84.50%	91.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/07/14	25/07/13	19/07/12	21/07/11	22/07/10	23/07/09	17/07/08	-
Price	68.00	60.24	56.72	46.20	43.98	44.75	41.25	-
P/RPS	4.18	3.82	3.85	3.31	3.18	3.13	2.95	5.97%
YoY %	9.42%	-0.78%	16.31%	4.09%	1.60%	6.10%	-	-
Horiz. %	141.69%	129.49%	130.51%	112.20%	107.80%	106.10%	100.00%	-
P/EPS	21.99	21.57	20.97	18.42	17.50	15.73	15.42	6.09%
YoY %	1.95%	2.86%	13.84%	5.26%	11.25%	2.01%	-	-
Horiz. %	142.61%	139.88%	135.99%	119.46%	113.49%	102.01%	100.00%	-
EY	4.55	4.64	4.77	5.43	5.71	6.36	6.48	-5.72%
YoY %	-1.94%	-2.73%	-12.15%	-4.90%	-10.22%	-1.85%	-	-
Horiz. %	70.22%	71.60%	73.61%	83.80%	88.12%	98.15%	100.00%	-
DY	4.40	4.61	4.51	6.00	6.89	5.92	6.30	-5.80%
YoY %	-4.56%	2.22%	-24.83%	-12.92%	16.39%	-6.03%	-	-
Horiz. %	69.84%	73.17%	71.59%	95.24%	109.37%	93.97%	100.00%	-
P/NAPS	35.60	35.44	34.17	26.25	19.72	21.41	21.71	8.58%
YoY %	0.45%	3.72%	30.17%	33.11%	-7.89%	-1.38%	-	-
Horiz. %	163.98%	163.24%	157.39%	120.91%	90.83%	98.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos