[BAT] YoY TTM Result on 31-Dec-2015 [#4]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 1.18%

YoY- 1.1%

Quarter Report

BATM Q4 2015 Financial Results.pdf

Latest QR

Upcoming QR

BAT's Result

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
TTM Result
Revenue	2,822,946	3,002,259	3,756,392	4,581,547	4,795,991	4,517,222	4,364,786	-7.00%
YoY %	-5.97%	-20.08%	-18.01%	-4.47%	6.17%	3.49%	-	-
Horiz. %	64.68%	68.78%	86.06%	104.97%	109.88%	103.49%	100.00%	-
PBT	623,009	639,226	908,458	1,230,997	1,218,797	1,105,399	1,054,382	-8.39%
YoY %	-2.54%	-29.64%	-26.20%	1.00%	10.26%	4.84%	-	-
Horiz. %	59.09%	60.63%	86.16%	116.75%	115.59%	104.84%	100.00%	-
Tax	-154,478	-146,590	-187,168	-320,936	-316,766	-281,959	-256,637	-8.10%
YoY %	-5.38%	21.68%	41.68%	-1.32%	-12.34%	-9.87%	-	-
Horiz. %	60.19%	57.12%	72.93%	125.05%	123.43%	109.87%	100.00%	-
NP	468,531	492,636	721,290	910,061	902,031	823,440	797,745	-8.48%
YoY %	-4.89%	-31.70%	-20.74%	0.89%	9.54%	3.22%	-	-
Horiz. %	58.73%	61.75%	90.42%	114.08%	113.07%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	471,780	479,688	732,067	910,041	900,116	824,285	797,745	-8.37%
YoY %	-1.65%	-34.47%	-19.56%	1.10%	9.20%	3.33%	-	-
Horiz. %	59.14%	60.13%	91.77%	114.08%	112.83%	103.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	22.93%	20.60%	26.07%	25.99%	25.51%	24.34%	-
YoY %	8.16%	11.31%	-20.98%	0.31%	1.88%	4.81%	-	-
Horiz. %	101.89%	94.21%	84.63%	107.11%	106.78%	104.81%	100.00%	-
Total Cost	2,354,415	2,509,623	3,035,102	3,671,486	3,893,960	3,693,782	3,567,041	-6.68%
YoY %	-6.18%	-17.31%	-17.33%	-5.71%	5.42%	3.55%	-	-
Horiz. %	66.00%	70.36%	85.09%	102.93%	109.16%	103.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,584	382,610	613,889	545,362	525,375	508,243	485,401	-2.28%
YoY %	10.45%	-37.67%	12.57%	3.80%	3.37%	4.71%	-	-
Horiz. %	87.06%	78.82%	126.47%	112.35%	108.24%	104.71%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Dividend
Div	442,571	482,545	662,429	890,853	882,287	805,194	776,701	-8.94%
YoY %	-8.28%	-27.16%	-25.64%	0.97%	9.57%	3.67%	-	-
Horiz. %	56.98%	62.13%	85.29%	114.70%	113.59%	103.67%	100.00%	-
Div Payout %	93.81%	100.60%	90.49%	97.89%	98.02%	97.68%	97.36%	-
YoY %	-6.75%	11.17%	-7.56%	-0.13%	0.35%	0.33%	-	-
Horiz. %	96.35%	103.33%	92.94%	100.54%	100.68%	100.33%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Equity
Net Worth	422,584	382,610	613,889	545,362	525,375	508,243	485,401	-2.28%
YoY %	10.45%	-37.67%	12.57%	3.80%	3.37%	4.71%	-	-
Horiz. %	87.06%	78.82%	126.47%	112.35%	108.24%	104.71%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Ratio Analysis
NP Margin	16.60%	16.41%	19.20%	19.86%	18.81%	18.23%	18.28%	-
YoY %	1.16%	-14.53%	-3.32%	5.58%	3.18%	-0.27%	-	-
Horiz. %	90.81%	89.77%	105.03%	108.64%	102.90%	99.73%	100.00%	-
ROE	111.64%	125.37%	119.25%	166.87%	171.33%	162.18%	164.35%	-
YoY %	-10.95%	5.13%	-28.54%	-2.60%	5.64%	-1.32%	-	-
Horiz. %	67.93%	76.28%	72.56%	101.53%	104.25%	98.68%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Per Share
RPS	988.67	1,051.47	1,315.59	1,604.58	1,679.68	1,582.05	1,528.66	-7.00%
YoY %	-5.97%	-20.08%	-18.01%	-4.47%	6.17%	3.49%	-	-
Horiz. %	64.68%	68.78%	86.06%	104.97%	109.88%	103.49%	100.00%	-
EPS	165.23	168.00	256.39	318.72	315.24	288.69	279.39	-8.37%
YoY %	-1.65%	-34.47%	-19.56%	1.10%	9.20%	3.33%	-	-
Horiz. %	59.14%	60.13%	91.77%	114.08%	112.83%	103.33%	100.00%	-
DPS	155.00	169.00	232.00	312.00	309.00	282.00	272.00	-8.94%
YoY %	-8.28%	-27.16%	-25.64%	0.97%	9.57%	3.68%	-	-
Horiz. %	56.99%	62.13%	85.29%	114.71%	113.60%	103.68%	100.00%	-
NAPS	1.48	1.34	2.15	1.91	1.84	1.78	1.70	-2.28%
YoY %	10.45%	-37.67%	12.57%	3.80%	3.37%	4.71%	-	-
Horiz. %	87.06%	78.82%	126.47%	112.35%	108.24%	104.71%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	988.67	1,051.47	1,315.59	1,604.58	1,679.68	1,582.05	1,528.66	-7.00%
YoY %	-5.97%	-20.08%	-18.01%	-4.47%	6.17%	3.49%	-	-
Horiz. %	64.68%	68.78%	86.06%	104.97%	109.88%	103.49%	100.00%	-
EPS	165.23	168.00	256.39	318.72	315.24	288.69	279.39	-8.37%
YoY %	-1.65%	-34.47%	-19.56%	1.10%	9.20%	3.33%	-	-
Horiz. %	59.14%	60.13%	91.77%	114.08%	112.83%	103.33%	100.00%	-
DPS	155.00	169.00	232.00	312.00	309.00	282.00	272.00	-8.94%
YoY %	-8.28%	-27.16%	-25.64%	0.97%	9.57%	3.68%	-	-
Horiz. %	56.99%	62.13%	85.29%	114.71%	113.60%	103.68%	100.00%	-
NAPS	1.48	1.34	2.15	1.91	1.84	1.78	1.70	-2.28%
YoY %	10.45%	-37.67%	12.57%	3.80%	3.37%	4.71%	-	-
Horiz. %	87.06%	78.82%	126.47%	112.35%	108.24%	104.71%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	-
Price	36.08	40.00	44.60	56.08	65.10	64.12	62.00	-
P/RPS	3.65	3.80	3.39	3.50	3.88	4.05	4.06	-1.75%
YoY %	-3.95%	12.09%	-3.14%	-9.79%	-4.20%	-0.25%	-	-
Horiz. %	89.90%	93.60%	83.50%	86.21%	95.57%	99.75%	100.00%	-
P/EPS	21.84	23.81	17.40	17.60	20.65	22.21	22.19	-0.26%
YoY %	-8.27%	36.84%	-1.14%	-14.77%	-7.02%	0.09%	-	-
Horiz. %	98.42%	107.30%	78.41%	79.32%	93.06%	100.09%	100.00%	-
EY	4.58	4.20	5.75	5.68	4.84	4.50	4.51	0.25%
YoY %	9.05%	-26.96%	1.23%	17.36%	7.56%	-0.22%	-	-
Horiz. %	101.55%	93.13%	127.49%	125.94%	107.32%	99.78%	100.00%	-
DY	4.30	4.23	5.20	5.56	4.75	4.40	4.39	-0.34%
YoY %	1.65%	-18.65%	-6.47%	17.05%	7.95%	0.23%	-	-
Horiz. %	97.95%	96.36%	118.45%	126.65%	108.20%	100.23%	100.00%	-
P/NAPS	24.38	29.85	20.74	29.36	35.38	36.02	36.47	-6.48%
YoY %	-18.32%	43.92%	-29.36%	-17.02%	-1.78%	-1.23%	-	-
Horiz. %	66.85%	81.85%	56.87%	80.50%	97.01%	98.77%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	13/02/18	16/02/17	17/02/16	16/02/15	19/02/14	26/02/13	-
Price	37.30	32.88	48.78	56.08	70.60	60.00	58.30	-
P/RPS	3.77	3.13	3.71	3.50	4.20	3.79	3.81	-0.17%
YoY %	20.45%	-15.63%	6.00%	-16.67%	10.82%	-0.52%	-	-
Horiz. %	98.95%	82.15%	97.38%	91.86%	110.24%	99.48%	100.00%	-
P/EPS	22.57	19.57	19.03	17.60	22.40	20.78	20.87	1.31%
YoY %	15.33%	2.84%	8.13%	-21.43%	7.80%	-0.43%	-	-
Horiz. %	108.15%	93.77%	91.18%	84.33%	107.33%	99.57%	100.00%	-
EY	4.43	5.11	5.26	5.68	4.47	4.81	4.79	-1.29%
YoY %	-13.31%	-2.85%	-7.39%	27.07%	-7.07%	0.42%	-	-
Horiz. %	92.48%	106.68%	109.81%	118.58%	93.32%	100.42%	100.00%	-
DY	4.16	5.14	4.76	5.56	4.38	4.70	4.67	-1.90%
YoY %	-19.07%	7.98%	-14.39%	26.94%	-6.81%	0.64%	-	-
Horiz. %	89.08%	110.06%	101.93%	119.06%	93.79%	100.64%	100.00%	-
P/NAPS	25.20	24.54	22.69	29.36	38.37	33.71	34.29	-5.00%
YoY %	2.69%	8.15%	-22.72%	-23.48%	13.82%	-1.69%	-	-
Horiz. %	73.49%	71.57%	66.17%	85.62%	111.90%	98.31%	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 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

2024-07-03 11:50:00

TURTLE SYSTEM 20

5 Mins

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

PTRANS

PERAK TRANSIT BERHAD

966

MPI

MALAYSIAN PACIFIC INDUSTRIES

944

SALCON

SALCON BHD

936

HLIND

HONG LEONG INDUSTRIES BHD

918

YTLPOWR

YTL POWER INTERNATIONAL BHD

823

JCY

JCY INTERNATIONAL BERHAD

814

GENTING

GENTING BHD

691

NOTION

NOTION VTEC BHD

556

TSH

TSH RESOURCES BHD

534

Daily Stocks

HSI-CXV

0.115

+0.01

167,549,800

INIX-OR

0.02

0.00

141,839,900

GOHUB

0.935

+0.585

135,822,100

HSI-HU8

0.055

-0.02

128,360,800

HSI-CXN

0.205

+0.025

105,458,000

JAG-WC

0.045

+0.04

86,702,800

WCT

1.01

+0.12

84,242,900

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.075

+0.005

71,283,700

HSI-HWW

0.235

+0.005

62,295,700

More active Stocks

MPI

39.86

+0.96

11,900

GOHUB

0.935

+0.585

135,822,100

MISC

8.95

+0.39

2,649,300

GAMUDA

7.05

+0.35

14,271,600

RGTBHD-WC

0.21

+0.205

3,009,300

YTLPOWR

5.25

+0.20

11,685,400

KESM

7.18

+0.18

96,100

SKBSHUT

0.905

+0.17

10,051,800

SUNWAY-PA

3.49

+0.17

1,328,300

SKBSHUT-WA

0.42

+0.165

9,136,000

More gainer Stocks

DLADY

35.50

-0.36

23,600

NESTLE

122.10

-0.30

9,400

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.135

-0.205

3,768,500

ATECH

3.65

-0.13

497,800

AJI

15.40

-0.12

91,600

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

22.26

-0.12

7,700

DNEX-C33

0.045

-0.105

490,100

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