[BAT] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

22-Jul-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 4.41%

YoY- 10.7%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	3,317,619	4,203,260	4,777,390	4,645,312	4,506,422	4,202,539	3,988,209	-3.01%
YoY %	-21.07%	-12.02%	2.84%	3.08%	7.23%	5.37%	-	-
Horiz. %	83.19%	105.39%	119.79%	116.48%	112.99%	105.37%	100.00%	-
PBT	911,167	967,086	1,198,756	1,181,269	1,051,833	1,026,424	939,129	-0.50%
YoY %	-5.78%	-19.33%	1.48%	12.31%	2.48%	9.30%	-	-
Horiz. %	97.02%	102.98%	127.65%	125.78%	112.00%	109.30%	100.00%	-
Tax	-147,173	-292,268	-311,573	-299,366	-254,418	-254,150	-223,057	-6.68%
YoY %	49.64%	6.20%	-4.08%	-17.67%	-0.11%	-13.94%	-	-
Horiz. %	65.98%	131.03%	139.68%	134.21%	114.06%	113.94%	100.00%	-
NP	763,994	674,818	887,183	881,903	797,415	772,274	716,072	1.08%
YoY %	13.21%	-23.94%	0.60%	10.60%	3.26%	7.85%	-	-
Horiz. %	106.69%	94.24%	123.90%	123.16%	111.36%	107.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	770,050	673,340	883,655	882,748	797,415	772,274	716,072	1.21%
YoY %	14.36%	-23.80%	0.10%	10.70%	3.26%	7.85%	-	-
Horiz. %	107.54%	94.03%	123.40%	123.28%	111.36%	107.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.15%	30.22%	25.99%	25.34%	24.19%	24.76%	23.75%	-
YoY %	-46.56%	16.28%	2.57%	4.75%	-2.30%	4.25%	-	-
Horiz. %	68.00%	127.24%	109.43%	106.69%	101.85%	104.25%	100.00%	-
Total Cost	2,553,625	3,528,442	3,890,207	3,763,409	3,709,007	3,430,265	3,272,137	-4.04%
YoY %	-27.63%	-9.30%	3.37%	1.47%	8.13%	4.83%	-	-
Horiz. %	78.04%	107.83%	118.89%	115.01%	113.35%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,452	388,320	539,651	545,362	485,401	473,979	502,459	-3.50%
YoY %	4.41%	-28.04%	-1.05%	12.35%	2.41%	-5.67%	-	-
Horiz. %	80.69%	77.28%	107.40%	108.54%	96.61%	94.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	613,889	730,956	890,853	853,734	793,773	731,014	790,859	-4.13%
YoY %	-16.02%	-17.95%	4.35%	7.55%	8.59%	-7.57%	-	-
Horiz. %	77.62%	92.43%	112.64%	107.95%	100.37%	92.43%	100.00%	-
Div Payout %	79.72%	108.56%	100.81%	96.71%	99.54%	94.66%	110.44%	-
YoY %	-26.57%	7.69%	4.24%	-2.84%	5.16%	-14.29%	-	-
Horiz. %	72.18%	98.30%	91.28%	87.57%	90.13%	85.71%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	405,452	388,320	539,651	545,362	485,401	473,979	502,459	-3.50%
YoY %	4.41%	-28.04%	-1.05%	12.35%	2.41%	-5.67%	-	-
Horiz. %	80.69%	77.28%	107.40%	108.54%	96.61%	94.33%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,488	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	23.03%	16.05%	18.57%	18.98%	17.70%	18.38%	17.95%	-
YoY %	43.49%	-13.57%	-2.16%	7.23%	-3.70%	2.40%	-	-
Horiz. %	128.30%	89.42%	103.45%	105.74%	98.61%	102.40%	100.00%	-
ROE	189.92%	173.40%	163.75%	161.86%	164.28%	162.93%	142.51%	-
YoY %	9.53%	5.89%	1.17%	-1.47%	0.83%	14.33%	-	-
Horiz. %	133.27%	121.68%	114.90%	113.58%	115.28%	114.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	1,161.92	1,472.09	1,673.17	1,626.91	1,578.27	1,471.84	1,396.98	-3.02%
YoY %	-21.07%	-12.02%	2.84%	3.08%	7.23%	5.36%	-	-
Horiz. %	83.17%	105.38%	119.77%	116.46%	112.98%	105.36%	100.00%	-
EPS	269.69	235.82	309.48	309.16	279.28	270.47	250.82	1.21%
YoY %	14.36%	-23.80%	0.10%	10.70%	3.26%	7.83%	-	-
Horiz. %	107.52%	94.02%	123.39%	123.26%	111.35%	107.83%	100.00%	-
DPS	215.00	256.00	312.00	299.00	278.00	256.00	277.00	-4.13%
YoY %	-16.02%	-17.95%	4.35%	7.55%	8.59%	-7.58%	-	-
Horiz. %	77.62%	92.42%	112.64%	107.94%	100.36%	92.42%	100.00%	-
NAPS	1.42	1.36	1.89	1.91	1.70	1.66	1.76	-3.51%
YoY %	4.41%	-28.04%	-1.05%	12.35%	2.41%	-5.68%	-	-
Horiz. %	80.68%	77.27%	107.39%	108.52%	96.59%	94.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,161.92	1,472.09	1,673.17	1,626.91	1,578.27	1,471.84	1,396.77	-3.01%
YoY %	-21.07%	-12.02%	2.84%	3.08%	7.23%	5.37%	-	-
Horiz. %	83.19%	105.39%	119.79%	116.48%	112.99%	105.37%	100.00%	-
EPS	269.69	235.82	309.48	309.16	279.28	270.47	250.79	1.21%
YoY %	14.36%	-23.80%	0.10%	10.70%	3.26%	7.85%	-	-
Horiz. %	107.54%	94.03%	123.40%	123.27%	111.36%	107.85%	100.00%	-
DPS	215.00	256.00	312.00	299.00	278.00	256.00	276.98	-4.13%
YoY %	-16.02%	-17.95%	4.35%	7.55%	8.59%	-7.57%	-	-
Horiz. %	77.62%	92.43%	112.64%	107.95%	100.37%	92.43%	100.00%	-
NAPS	1.42	1.36	1.89	1.91	1.70	1.66	1.7597	-3.50%
YoY %	4.41%	-28.04%	-1.05%	12.35%	2.41%	-5.67%	-	-
Horiz. %	80.70%	77.29%	107.40%	108.54%	96.61%	94.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	43.42	52.70	62.00	65.54	59.60	56.00	46.70	-
P/RPS	3.74	3.58	3.71	4.03	3.78	3.80	3.34	1.90%
YoY %	4.47%	-3.50%	-7.94%	6.61%	-0.53%	13.77%	-	-
Horiz. %	111.98%	107.19%	111.08%	120.66%	113.17%	113.77%	100.00%	-
P/EPS	16.10	22.35	20.03	21.20	21.34	20.70	18.62	-2.39%
YoY %	-27.96%	11.58%	-5.52%	-0.66%	3.09%	11.17%	-	-
Horiz. %	86.47%	120.03%	107.57%	113.86%	114.61%	111.17%	100.00%	-
EY	6.21	4.47	4.99	4.72	4.69	4.83	5.37	2.44%
YoY %	38.93%	-10.42%	5.72%	0.64%	-2.90%	-10.06%	-	-
Horiz. %	115.64%	83.24%	92.92%	87.90%	87.34%	89.94%	100.00%	-
DY	4.95	4.86	5.03	4.56	4.66	4.57	5.93	-2.96%
YoY %	1.85%	-3.38%	10.31%	-2.15%	1.97%	-22.93%	-	-
Horiz. %	83.47%	81.96%	84.82%	76.90%	78.58%	77.07%	100.00%	-
P/NAPS	30.58	38.75	32.80	34.31	35.06	33.73	26.53	2.39%
YoY %	-21.08%	18.14%	-4.40%	-2.14%	3.94%	27.14%	-	-
Horiz. %	115.27%	146.06%	123.63%	129.33%	132.15%	127.14%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	20/07/17	26/07/16	28/07/15	22/07/14	25/07/13	19/07/12	21/07/11	-
Price	43.88	56.00	65.60	68.00	60.24	56.72	46.20	-
P/RPS	3.78	3.80	3.92	4.18	3.82	3.85	3.31	2.23%
YoY %	-0.53%	-3.06%	-6.22%	9.42%	-0.78%	16.31%	-	-
Horiz. %	114.20%	114.80%	118.43%	126.28%	115.41%	116.31%	100.00%	-
P/EPS	16.27	23.75	21.20	21.99	21.57	20.97	18.42	-2.04%
YoY %	-31.49%	12.03%	-3.59%	1.95%	2.86%	13.84%	-	-
Horiz. %	88.33%	128.94%	115.09%	119.38%	117.10%	113.84%	100.00%	-
EY	6.15	4.21	4.72	4.55	4.64	4.77	5.43	2.09%
YoY %	46.08%	-10.81%	3.74%	-1.94%	-2.73%	-12.15%	-	-
Horiz. %	113.26%	77.53%	86.92%	83.79%	85.45%	87.85%	100.00%	-
DY	4.90	4.57	4.76	4.40	4.61	4.51	6.00	-3.31%
YoY %	7.22%	-3.99%	8.18%	-4.56%	2.22%	-24.83%	-	-
Horiz. %	81.67%	76.17%	79.33%	73.33%	76.83%	75.17%	100.00%	-
P/NAPS	30.90	41.18	34.71	35.60	35.44	34.17	26.25	2.75%
YoY %	-24.96%	18.64%	-2.50%	0.45%	3.72%	30.17%	-	-
Horiz. %	117.71%	156.88%	132.23%	135.62%	135.01%	130.17%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: A one-stop provider of food processing and packaging machinery solutions EPB Group Bhd aims to list on the Ace Market!

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

942

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

887

YTLPOWR

YTL POWER INTERNATIONAL BHD

811

JCY

JCY INTERNATIONAL BERHAD

793

GENTING

GENTING BHD

679

TSH

TSH RESOURCES BHD

546

PBBANK

PUBLIC BANK BHD

538

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

SNS

0.88

+0.05

77,763,700

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

NIKKEI-HD

0.76

-0.105

240,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More