[BAT] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 8.8%
YoY- -1.65%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,637,255 2,315,481 2,508,554 2,822,946 3,002,259 3,756,392 4,581,547 -8.78%
PBT 394,117 329,285 462,254 623,009 639,226 908,458 1,230,997 -17.27%
Tax -109,256 -87,446 -116,555 -154,478 -146,590 -187,168 -320,936 -16.42%
NP 284,861 241,839 345,699 468,531 492,636 721,290 910,061 -17.58%
-
NP to SH 284,861 241,839 344,496 471,780 479,688 732,067 910,041 -17.58%
-
Tax Rate 27.72% 26.56% 25.21% 24.80% 22.93% 20.60% 26.07% -
Total Cost 2,352,394 2,073,642 2,162,855 2,354,415 2,509,623 3,035,102 3,671,486 -7.14%
-
Net Worth 382,610 374,044 388,320 422,584 382,610 613,889 545,362 -5.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 279,819 236,989 336,925 442,571 482,545 662,429 890,853 -17.53%
Div Payout % 98.23% 97.99% 97.80% 93.81% 100.60% 90.49% 97.89% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 382,610 374,044 388,320 422,584 382,610 613,889 545,362 -5.73%
NOSH 285,530 285,530 285,530 285,530 285,530 285,530 285,530 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.80% 10.44% 13.78% 16.60% 16.41% 19.20% 19.86% -
ROE 74.45% 64.66% 88.71% 111.64% 125.37% 119.25% 166.87% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 923.64 810.94 878.56 988.67 1,051.47 1,315.59 1,604.58 -8.78%
EPS 99.77 84.70 120.65 165.23 168.00 256.39 318.72 -17.58%
DPS 98.00 83.00 118.00 155.00 169.00 232.00 312.00 -17.53%
NAPS 1.34 1.31 1.36 1.48 1.34 2.15 1.91 -5.73%
Adjusted Per Share Value based on latest NOSH - 285,530
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 923.64 810.94 878.56 988.67 1,051.47 1,315.59 1,604.58 -8.78%
EPS 99.77 84.70 120.65 165.23 168.00 256.39 318.72 -17.58%
DPS 98.00 83.00 118.00 155.00 169.00 232.00 312.00 -17.53%
NAPS 1.34 1.31 1.36 1.48 1.34 2.15 1.91 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 13.98 14.08 15.08 36.08 40.00 44.60 56.08 -
P/RPS 1.51 1.74 1.72 3.65 3.80 3.39 3.50 -13.06%
P/EPS 14.01 16.62 12.50 21.84 23.81 17.40 17.60 -3.72%
EY 7.14 6.02 8.00 4.58 4.20 5.75 5.68 3.88%
DY 7.01 5.89 7.82 4.30 4.23 5.20 5.56 3.93%
P/NAPS 10.43 10.75 11.09 24.38 29.85 20.74 29.36 -15.83%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 08/02/22 10/02/21 20/02/20 21/02/19 13/02/18 16/02/17 17/02/16 -
Price 12.40 13.16 12.70 37.30 32.88 48.78 56.08 -
P/RPS 1.34 1.62 1.45 3.77 3.13 3.71 3.50 -14.77%
P/EPS 12.43 15.54 10.53 22.57 19.57 19.03 17.60 -5.62%
EY 8.05 6.44 9.50 4.43 5.11 5.26 5.68 5.97%
DY 7.90 6.31 9.29 4.16 5.14 4.76 5.56 6.02%
P/NAPS 9.25 10.05 9.34 25.20 24.54 22.69 29.36 -17.49%

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