[BAT] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.79%
YoY- -0.56%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,752,486 3,142,709 3,973,771 4,729,161 4,683,838 4,517,751 4,258,069 -7.01%
PBT 566,052 853,722 864,524 1,224,383 1,207,155 1,097,218 1,037,094 -9.59%
Tax -132,848 -152,793 -238,038 -321,410 -303,478 -266,149 -255,416 -10.31%
NP 433,204 700,929 626,486 902,973 903,677 831,069 781,678 -9.36%
-
NP to SH 433,612 700,606 629,072 899,445 904,522 831,069 781,678 -9.35%
-
Tax Rate 23.47% 17.90% 27.53% 26.25% 25.14% 24.26% 24.63% -
Total Cost 2,319,282 2,441,780 3,347,285 3,826,188 3,780,161 3,686,682 3,476,391 -6.52%
-
Net Worth 419,729 425,439 471,124 573,915 562,494 513,953 473,979 -2.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 431,150 579,625 665,284 890,853 882,287 802,339 745,197 -8.71%
Div Payout % 99.43% 82.73% 105.76% 99.04% 97.54% 96.54% 95.33% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 419,729 425,439 471,124 573,915 562,494 513,953 473,979 -2.00%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.74% 22.30% 15.77% 19.09% 19.29% 18.40% 18.36% -
ROE 103.31% 164.68% 133.53% 156.72% 160.81% 161.70% 164.92% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 963.99 1,100.66 1,391.72 1,656.27 1,640.40 1,582.23 1,491.29 -7.01%
EPS 151.86 245.37 220.32 315.01 316.79 291.06 273.76 -9.35%
DPS 151.00 203.00 233.00 312.00 309.00 281.00 261.00 -8.71%
NAPS 1.47 1.49 1.65 2.01 1.97 1.80 1.66 -2.00%
Adjusted Per Share Value based on latest NOSH - 285,530
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 963.99 1,100.66 1,391.72 1,656.27 1,640.40 1,582.23 1,491.29 -7.01%
EPS 151.86 245.37 220.32 315.01 316.79 291.06 273.76 -9.35%
DPS 151.00 203.00 233.00 312.00 309.00 281.00 261.00 -8.71%
NAPS 1.47 1.49 1.65 2.01 1.97 1.80 1.66 -2.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 31.72 43.74 49.14 60.32 70.50 64.20 60.40 -
P/RPS 3.29 3.97 3.53 3.64 4.30 4.06 4.05 -3.40%
P/EPS 20.89 17.83 22.30 19.15 22.25 22.06 22.06 -0.90%
EY 4.79 5.61 4.48 5.22 4.49 4.53 4.53 0.93%
DY 4.76 4.64 4.74 5.17 4.38 4.38 4.32 1.62%
P/NAPS 21.58 29.36 29.78 30.01 35.79 35.67 36.39 -8.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/10/18 23/10/17 24/10/16 27/10/15 16/10/14 17/10/13 23/10/12 -
Price 32.02 42.60 50.24 64.20 66.72 63.00 65.00 -
P/RPS 3.32 3.87 3.61 3.88 4.07 3.98 4.36 -4.43%
P/EPS 21.08 17.36 22.80 20.38 21.06 21.64 23.74 -1.96%
EY 4.74 5.76 4.39 4.91 4.75 4.62 4.21 1.99%
DY 4.72 4.77 4.64 4.86 4.63 4.46 4.02 2.71%
P/NAPS 21.78 28.59 30.45 31.94 33.87 35.00 39.16 -9.31%

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