[BAT] YoY TTM Result on 31-Dec-2013 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

19-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -0.82%

YoY- 3.33%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
TTM Result
Revenue	3,756,392	4,581,547	4,795,991	4,517,222	4,364,786	4,127,245	3,965,448	-0.89%
YoY %	-18.01%	-4.47%	6.17%	3.49%	5.76%	4.08%	-	-
Horiz. %	94.73%	115.54%	120.94%	113.91%	110.07%	104.08%	100.00%	-
PBT	908,458	1,230,997	1,218,797	1,105,399	1,054,382	956,267	959,179	-0.90%
YoY %	-26.20%	1.00%	10.26%	4.84%	10.26%	-0.30%	-	-
Horiz. %	94.71%	128.34%	127.07%	115.24%	109.93%	99.70%	100.00%	-
Tax	-187,168	-320,936	-316,766	-281,959	-256,637	-236,653	-228,070	-3.23%
YoY %	41.68%	-1.32%	-12.34%	-9.87%	-8.44%	-3.76%	-	-
Horiz. %	82.07%	140.72%	138.89%	123.63%	112.53%	103.76%	100.00%	-
NP	721,290	910,061	902,031	823,440	797,745	719,614	731,109	-0.22%
YoY %	-20.74%	0.89%	9.54%	3.22%	10.86%	-1.57%	-	-
Horiz. %	98.66%	124.48%	123.38%	112.63%	109.11%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	732,067	910,041	900,116	824,285	797,745	719,614	731,109	0.02%
YoY %	-19.56%	1.10%	9.20%	3.33%	10.86%	-1.57%	-	-
Horiz. %	100.13%	124.47%	123.12%	112.74%	109.11%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.60%	26.07%	25.99%	25.51%	24.34%	24.75%	23.78%	-
YoY %	-20.98%	0.31%	1.88%	4.81%	-1.66%	4.08%	-	-
Horiz. %	86.63%	109.63%	109.29%	107.28%	102.35%	104.08%	100.00%	-
Total Cost	3,035,102	3,671,486	3,893,960	3,693,782	3,567,041	3,407,631	3,234,339	-1.05%
YoY %	-17.33%	-5.71%	5.42%	3.55%	4.68%	5.36%	-	-
Horiz. %	93.84%	113.52%	120.39%	114.21%	110.29%	105.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	613,889	545,362	525,375	508,243	485,401	430,929	491,062	3.78%
YoY %	12.57%	3.80%	3.37%	4.71%	12.64%	-12.25%	-	-
Horiz. %	125.01%	111.06%	106.99%	103.50%	98.85%	87.75%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	662,429	890,853	882,287	805,194	776,701	788,119	876,979	-4.56%
YoY %	-25.64%	0.97%	9.57%	3.67%	-1.45%	-10.13%	-	-
Horiz. %	75.54%	101.58%	100.61%	91.81%	88.57%	89.87%	100.00%	-
Div Payout %	90.49%	97.89%	98.02%	97.68%	97.36%	109.52%	119.95%	-
YoY %	-7.56%	-0.13%	0.35%	0.33%	-11.10%	-8.70%	-	-
Horiz. %	75.44%	81.61%	81.72%	81.43%	81.17%	91.30%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	613,889	545,362	525,375	508,243	485,401	430,929	491,062	3.78%
YoY %	12.57%	3.80%	3.37%	4.71%	12.64%	-12.25%	-	-
Horiz. %	125.01%	111.06%	106.99%	103.50%	98.85%	87.75%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,383	285,501	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.05%	-0.04%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	99.96%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	19.20%	19.86%	18.81%	18.23%	18.28%	17.44%	18.44%	-
YoY %	-3.32%	5.58%	3.18%	-0.27%	4.82%	-5.42%	-	-
Horiz. %	104.12%	107.70%	102.01%	98.86%	99.13%	94.58%	100.00%	-
ROE	119.25%	166.87%	171.33%	162.18%	164.35%	166.99%	148.88%	-
YoY %	-28.54%	-2.60%	5.64%	-1.32%	-1.58%	12.16%	-	-
Horiz. %	80.10%	112.08%	115.08%	108.93%	110.39%	112.16%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	1,315.59	1,604.58	1,679.68	1,582.05	1,528.66	1,446.21	1,388.94	-0.89%
YoY %	-18.01%	-4.47%	6.17%	3.49%	5.70%	4.12%	-	-
Horiz. %	94.72%	115.53%	120.93%	113.90%	110.06%	104.12%	100.00%	-
EPS	256.39	318.72	315.24	288.69	279.39	252.16	256.08	0.02%
YoY %	-19.56%	1.10%	9.20%	3.33%	10.80%	-1.53%	-	-
Horiz. %	100.12%	124.46%	123.10%	112.73%	109.10%	98.47%	100.00%	-
DPS	232.00	312.00	309.00	282.00	272.00	276.00	307.20	-4.56%
YoY %	-25.64%	0.97%	9.57%	3.68%	-1.45%	-10.16%	-	-
Horiz. %	75.52%	101.56%	100.59%	91.80%	88.54%	89.84%	100.00%	-
NAPS	2.15	1.91	1.84	1.78	1.70	1.51	1.72	3.78%
YoY %	12.57%	3.80%	3.37%	4.71%	12.58%	-12.21%	-	-
Horiz. %	125.00%	111.05%	106.98%	103.49%	98.84%	87.79%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	1,315.59	1,604.58	1,679.68	1,582.05	1,528.66	1,445.47	1,388.80	-0.89%
YoY %	-18.01%	-4.47%	6.17%	3.49%	5.76%	4.08%	-	-
Horiz. %	94.73%	115.54%	120.94%	113.91%	110.07%	104.08%	100.00%	-
EPS	256.39	318.72	315.24	288.69	279.39	252.03	256.05	0.02%
YoY %	-19.56%	1.10%	9.20%	3.33%	10.86%	-1.57%	-	-
Horiz. %	100.13%	124.48%	123.12%	112.75%	109.12%	98.43%	100.00%	-
DPS	232.00	312.00	309.00	282.00	272.00	276.02	307.14	-4.56%
YoY %	-25.64%	0.97%	9.57%	3.68%	-1.46%	-10.13%	-	-
Horiz. %	75.54%	101.58%	100.61%	91.81%	88.56%	89.87%	100.00%	-
NAPS	2.15	1.91	1.84	1.78	1.70	1.5092	1.7198	3.78%
YoY %	12.57%	3.80%	3.37%	4.71%	12.64%	-12.25%	-	-
Horiz. %	125.01%	111.06%	106.99%	103.50%	98.85%	87.75%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	44.60	56.08	65.10	64.12	62.00	49.92	45.00	-
P/RPS	3.39	3.50	3.88	4.05	4.06	3.45	3.24	0.75%
YoY %	-3.14%	-9.79%	-4.20%	-0.25%	17.68%	6.48%	-	-
Horiz. %	104.63%	108.02%	119.75%	125.00%	125.31%	106.48%	100.00%	-
P/EPS	17.40	17.60	20.65	22.21	22.19	19.80	17.57	-0.16%
YoY %	-1.14%	-14.77%	-7.02%	0.09%	12.07%	12.69%	-	-
Horiz. %	99.03%	100.17%	117.53%	126.41%	126.29%	112.69%	100.00%	-
EY	5.75	5.68	4.84	4.50	4.51	5.05	5.69	0.17%
YoY %	1.23%	17.36%	7.56%	-0.22%	-10.69%	-11.25%	-	-
Horiz. %	101.05%	99.82%	85.06%	79.09%	79.26%	88.75%	100.00%	-
DY	5.20	5.56	4.75	4.40	4.39	5.53	6.83	-4.43%
YoY %	-6.47%	17.05%	7.95%	0.23%	-20.61%	-19.03%	-	-
Horiz. %	76.13%	81.41%	69.55%	64.42%	64.28%	80.97%	100.00%	-
P/NAPS	20.74	29.36	35.38	36.02	36.47	33.06	26.16	-3.79%
YoY %	-29.36%	-17.02%	-1.78%	-1.23%	10.31%	26.38%	-	-
Horiz. %	79.28%	112.23%	135.24%	137.69%	139.41%	126.38%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	16/02/17	17/02/16	16/02/15	19/02/14	26/02/13	16/02/12	22/02/11	-
Price	48.78	56.08	70.60	60.00	58.30	52.30	46.32	-
P/RPS	3.71	3.50	4.20	3.79	3.81	3.62	3.33	1.81%
YoY %	6.00%	-16.67%	10.82%	-0.52%	5.25%	8.71%	-	-
Horiz. %	111.41%	105.11%	126.13%	113.81%	114.41%	108.71%	100.00%	-
P/EPS	19.03	17.60	22.40	20.78	20.87	20.74	18.09	0.84%
YoY %	8.13%	-21.43%	7.80%	-0.43%	0.63%	14.65%	-	-
Horiz. %	105.20%	97.29%	123.83%	114.87%	115.37%	114.65%	100.00%	-
EY	5.26	5.68	4.47	4.81	4.79	4.82	5.53	-0.83%
YoY %	-7.39%	27.07%	-7.07%	0.42%	-0.62%	-12.84%	-	-
Horiz. %	95.12%	102.71%	80.83%	86.98%	86.62%	87.16%	100.00%	-
DY	4.76	5.56	4.38	4.70	4.67	5.28	6.63	-5.36%
YoY %	-14.39%	26.94%	-6.81%	0.64%	-11.55%	-20.36%	-	-
Horiz. %	71.79%	83.86%	66.06%	70.89%	70.44%	79.64%	100.00%	-
P/NAPS	22.69	29.36	38.37	33.71	34.29	34.64	26.93	-2.81%
YoY %	-22.72%	-23.48%	13.82%	-1.69%	-1.01%	28.63%	-	-
Horiz. %	84.26%	109.02%	142.48%	125.18%	127.33%	128.63%	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 - 3 July 2024

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

907

MPI

MALAYSIAN PACIFIC INDUSTRIES

880

PTRANS

PERAK TRANSIT BERHAD

870

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

808

JCY

JCY INTERNATIONAL BERHAD

765

GENTING

GENTING BHD

662

PBBANK

PUBLIC BANK BHD

534

NOTION

NOTION VTEC BHD

523

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

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

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

ORIENT

6.97

-0.18

1,220,900

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

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