[BAT] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 4.22%

YoY- 6.32%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	3,973,771	4,729,161	4,683,838	4,517,751	4,258,069	4,099,143	4,027,235	-0.22%
YoY %	-15.97%	0.97%	3.68%	6.10%	3.88%	1.79%	-	-
Horiz. %	98.67%	117.43%	116.30%	112.18%	105.73%	101.79%	100.00%	-
PBT	864,524	1,224,383	1,207,155	1,097,218	1,037,094	955,861	958,649	-1.70%
YoY %	-29.39%	1.43%	10.02%	5.80%	8.50%	-0.29%	-	-
Horiz. %	90.18%	127.72%	125.92%	114.45%	108.18%	99.71%	100.00%	-
Tax	-238,038	-321,410	-303,478	-266,149	-255,416	-234,174	-237,396	0.04%
YoY %	25.94%	-5.91%	-14.03%	-4.20%	-9.07%	1.36%	-	-
Horiz. %	100.27%	135.39%	127.84%	112.11%	107.59%	98.64%	100.00%	-
NP	626,486	902,973	903,677	831,069	781,678	721,687	721,253	-2.31%
YoY %	-30.62%	-0.08%	8.74%	6.32%	8.31%	0.06%	-	-
Horiz. %	86.86%	125.20%	125.29%	115.23%	108.38%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	629,072	899,445	904,522	831,069	781,678	721,687	721,253	-2.25%
YoY %	-30.06%	-0.56%	8.84%	6.32%	8.31%	0.06%	-	-
Horiz. %	87.22%	124.71%	125.41%	115.23%	108.38%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	26.25%	25.14%	24.26%	24.63%	24.50%	24.76%	-
YoY %	4.88%	4.42%	3.63%	-1.50%	0.53%	-1.05%	-	-
Horiz. %	111.19%	106.02%	101.53%	97.98%	99.47%	98.95%	100.00%	-
Total Cost	3,347,285	3,826,188	3,780,161	3,686,682	3,476,391	3,377,456	3,305,982	0.20%
YoY %	-12.52%	1.22%	2.54%	6.05%	2.93%	2.16%	-	-
Horiz. %	101.25%	115.74%	114.34%	111.52%	105.15%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,124	573,915	562,494	513,953	473,979	422,817	487,990	-0.58%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.10%	-13.36%	-	-
Horiz. %	96.54%	117.61%	115.27%	105.32%	97.13%	86.64%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	665,284	890,853	882,287	802,339	745,197	779,632	874,264	-4.44%
YoY %	-25.32%	0.97%	9.96%	7.67%	-4.42%	-10.82%	-	-
Horiz. %	76.10%	101.90%	100.92%	91.77%	85.24%	89.18%	100.00%	-
Div Payout %	105.76%	99.04%	97.54%	96.54%	95.33%	108.03%	121.21%	-
YoY %	6.79%	1.54%	1.04%	1.27%	-11.76%	-10.87%	-	-
Horiz. %	87.25%	81.71%	80.47%	79.65%	78.65%	89.13%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	471,124	573,915	562,494	513,953	473,979	422,817	487,990	-0.58%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.10%	-13.36%	-	-
Horiz. %	96.54%	117.61%	115.27%	105.32%	97.13%	86.64%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,687	285,374	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.05%	0.11%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.05%	100.11%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	15.77%	19.09%	19.29%	18.40%	18.36%	17.61%	17.91%	-
YoY %	-17.39%	-1.04%	4.84%	0.22%	4.26%	-1.68%	-	-
Horiz. %	88.05%	106.59%	107.71%	102.74%	102.51%	98.32%	100.00%	-
ROE	133.53%	156.72%	160.81%	161.70%	164.92%	170.69%	147.80%	-
YoY %	-14.80%	-2.54%	-0.55%	-1.95%	-3.38%	15.49%	-	-
Horiz. %	90.35%	106.04%	108.80%	109.40%	111.58%	115.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,391.72	1,656.27	1,640.40	1,582.23	1,491.29	1,434.84	1,411.21	-0.23%
YoY %	-15.97%	0.97%	3.68%	6.10%	3.93%	1.67%	-	-
Horiz. %	98.62%	117.37%	116.24%	112.12%	105.67%	101.67%	100.00%	-
EPS	220.32	315.01	316.79	291.06	273.76	252.61	252.74	-2.25%
YoY %	-30.06%	-0.56%	8.84%	6.32%	8.37%	-0.05%	-	-
Horiz. %	87.17%	124.64%	125.34%	115.16%	108.32%	99.95%	100.00%	-
DPS	233.00	312.00	309.00	281.00	261.00	273.00	306.20	-4.44%
YoY %	-25.32%	0.97%	9.96%	7.66%	-4.40%	-10.84%	-	-
Horiz. %	76.09%	101.89%	100.91%	91.77%	85.24%	89.16%	100.00%	-
NAPS	1.65	2.01	1.97	1.80	1.66	1.48	1.71	-0.59%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.16%	-13.45%	-	-
Horiz. %	96.49%	117.54%	115.20%	105.26%	97.08%	86.55%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,391.72	1,656.27	1,640.40	1,582.23	1,491.29	1,435.63	1,410.44	-0.22%
YoY %	-15.97%	0.97%	3.68%	6.10%	3.88%	1.79%	-	-
Horiz. %	98.67%	117.43%	116.30%	112.18%	105.73%	101.79%	100.00%	-
EPS	220.32	315.01	316.79	291.06	273.76	252.75	252.60	-2.25%
YoY %	-30.06%	-0.56%	8.84%	6.32%	8.31%	0.06%	-	-
Horiz. %	87.22%	124.71%	125.41%	115.23%	108.38%	100.06%	100.00%	-
DPS	233.00	312.00	309.00	281.00	261.00	273.05	306.19	-4.44%
YoY %	-25.32%	0.97%	9.96%	7.66%	-4.41%	-10.82%	-	-
Horiz. %	76.10%	101.90%	100.92%	91.77%	85.24%	89.18%	100.00%	-
NAPS	1.65	2.01	1.97	1.80	1.66	1.4808	1.7091	-0.58%
YoY %	-17.91%	2.03%	9.44%	8.43%	12.10%	-13.36%	-	-
Horiz. %	96.54%	117.61%	115.27%	105.32%	97.13%	86.64%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	49.14	60.32	70.50	64.20	60.40	44.68	48.48	-
P/RPS	3.53	3.64	4.30	4.06	4.05	3.11	3.44	0.43%
YoY %	-3.02%	-15.35%	5.91%	0.25%	30.23%	-9.59%	-	-
Horiz. %	102.62%	105.81%	125.00%	118.02%	117.73%	90.41%	100.00%	-
P/EPS	22.30	19.15	22.25	22.06	22.06	17.69	19.18	2.54%
YoY %	16.45%	-13.93%	0.86%	0.00%	24.70%	-7.77%	-	-
Horiz. %	116.27%	99.84%	116.01%	115.02%	115.02%	92.23%	100.00%	-
EY	4.48	5.22	4.49	4.53	4.53	5.65	5.21	-2.48%
YoY %	-14.18%	16.26%	-0.88%	0.00%	-19.82%	8.45%	-	-
Horiz. %	85.99%	100.19%	86.18%	86.95%	86.95%	108.45%	100.00%	-
DY	4.74	5.17	4.38	4.38	4.32	6.11	6.32	-4.67%
YoY %	-8.32%	18.04%	0.00%	1.39%	-29.30%	-3.32%	-	-
Horiz. %	75.00%	81.80%	69.30%	69.30%	68.35%	96.68%	100.00%	-
P/NAPS	29.78	30.01	35.79	35.67	36.39	30.19	28.35	0.82%
YoY %	-0.77%	-16.15%	0.34%	-1.98%	20.54%	6.49%	-	-
Horiz. %	105.04%	105.86%	126.24%	125.82%	128.36%	106.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/16	27/10/15	16/10/14	17/10/13	23/10/12	20/10/11	20/10/10	-
Price	50.24	64.20	66.72	63.00	65.00	43.60	48.00	-
P/RPS	3.61	3.88	4.07	3.98	4.36	3.04	3.40	1.00%
YoY %	-6.96%	-4.67%	2.26%	-8.72%	43.42%	-10.59%	-	-
Horiz. %	106.18%	114.12%	119.71%	117.06%	128.24%	89.41%	100.00%	-
P/EPS	22.80	20.38	21.06	21.64	23.74	17.26	18.99	3.09%
YoY %	11.87%	-3.23%	-2.68%	-8.85%	37.54%	-9.11%	-	-
Horiz. %	120.06%	107.32%	110.90%	113.95%	125.01%	90.89%	100.00%	-
EY	4.39	4.91	4.75	4.62	4.21	5.79	5.27	-2.99%
YoY %	-10.59%	3.37%	2.81%	9.74%	-27.29%	9.87%	-	-
Horiz. %	83.30%	93.17%	90.13%	87.67%	79.89%	109.87%	100.00%	-
DY	4.64	4.86	4.63	4.46	4.02	6.26	6.38	-5.16%
YoY %	-4.53%	4.97%	3.81%	10.95%	-35.78%	-1.88%	-	-
Horiz. %	72.73%	76.18%	72.57%	69.91%	63.01%	98.12%	100.00%	-
P/NAPS	30.45	31.94	33.87	35.00	39.16	29.46	28.07	1.36%
YoY %	-4.66%	-5.70%	-3.23%	-10.62%	32.93%	4.95%	-	-
Horiz. %	108.48%	113.79%	120.66%	124.69%	139.51%	104.95%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

941

HLIND

HONG LEONG INDUSTRIES BHD

913

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

409

GENTING

GENTING BHD

408

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

JCY

JCY INTERNATIONAL BERHAD

379

UCHITEC

UCHI TECHNOLOGIES BHD

336

GENM

GENTING MALAYSIA BERHAD

327

MAYBANK

MALAYAN BANKING BHD

291

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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