[BAT] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 16.37%
YoY- -19.56%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,508,554 2,822,946 3,002,259 3,756,392 4,581,547 4,795,991 4,517,222 -9.33%
PBT 462,254 623,009 639,226 908,458 1,230,997 1,218,797 1,105,399 -13.51%
Tax -116,555 -154,478 -146,590 -187,168 -320,936 -316,766 -281,959 -13.68%
NP 345,699 468,531 492,636 721,290 910,061 902,031 823,440 -13.46%
-
NP to SH 344,496 471,780 479,688 732,067 910,041 900,116 824,285 -13.52%
-
Tax Rate 25.21% 24.80% 22.93% 20.60% 26.07% 25.99% 25.51% -
Total Cost 2,162,855 2,354,415 2,509,623 3,035,102 3,671,486 3,893,960 3,693,782 -8.53%
-
Net Worth 388,320 422,584 382,610 613,889 545,362 525,375 508,243 -4.38%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 336,925 442,571 482,545 662,429 890,853 882,287 805,194 -13.50%
Div Payout % 97.80% 93.81% 100.60% 90.49% 97.89% 98.02% 97.68% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 388,320 422,584 382,610 613,889 545,362 525,375 508,243 -4.38%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.78% 16.60% 16.41% 19.20% 19.86% 18.81% 18.23% -
ROE 88.71% 111.64% 125.37% 119.25% 166.87% 171.33% 162.18% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 878.56 988.67 1,051.47 1,315.59 1,604.58 1,679.68 1,582.05 -9.33%
EPS 120.65 165.23 168.00 256.39 318.72 315.24 288.69 -13.52%
DPS 118.00 155.00 169.00 232.00 312.00 309.00 282.00 -13.50%
NAPS 1.36 1.48 1.34 2.15 1.91 1.84 1.78 -4.38%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 878.56 988.67 1,051.47 1,315.59 1,604.58 1,679.68 1,582.05 -9.33%
EPS 120.65 165.23 168.00 256.39 318.72 315.24 288.69 -13.52%
DPS 118.00 155.00 169.00 232.00 312.00 309.00 282.00 -13.50%
NAPS 1.36 1.48 1.34 2.15 1.91 1.84 1.78 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 15.08 36.08 40.00 44.60 56.08 65.10 64.12 -
P/RPS 1.72 3.65 3.80 3.39 3.50 3.88 4.05 -13.29%
P/EPS 12.50 21.84 23.81 17.40 17.60 20.65 22.21 -9.13%
EY 8.00 4.58 4.20 5.75 5.68 4.84 4.50 10.05%
DY 7.82 4.30 4.23 5.20 5.56 4.75 4.40 10.05%
P/NAPS 11.09 24.38 29.85 20.74 29.36 35.38 36.02 -17.81%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 13/02/18 16/02/17 17/02/16 16/02/15 19/02/14 -
Price 12.70 37.30 32.88 48.78 56.08 70.60 60.00 -
P/RPS 1.45 3.77 3.13 3.71 3.50 4.20 3.79 -14.79%
P/EPS 10.53 22.57 19.57 19.03 17.60 22.40 20.78 -10.70%
EY 9.50 4.43 5.11 5.26 5.68 4.47 4.81 12.00%
DY 9.29 4.16 5.14 4.76 5.56 4.38 4.70 12.02%
P/NAPS 9.34 25.20 24.54 22.69 29.36 38.37 33.71 -19.25%

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