[BAT] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
16-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.76%
YoY- 13.8%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,405,091 3,186,191 3,069,744 2,997,253 2,865,755 2,234,342 8.78%
PBT 1,040,264 1,064,688 950,387 845,254 746,798 499,950 15.77%
Tax -291,248 -292,974 -266,008 -232,969 -208,749 -145,831 14.82%
NP 749,016 771,714 684,379 612,285 538,049 354,119 16.15%
-
NP to SH 749,016 771,714 684,379 612,285 538,049 354,119 16.15%
-
Tax Rate 28.00% 27.52% 27.99% 27.56% 27.95% 29.17% -
Total Cost 2,656,075 2,414,477 2,385,365 2,384,968 2,327,706 1,880,223 7.14%
-
Net Worth 379,829 314,050 368,580 242,755 11,422 -65,608 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 709,036 884,855 617,010 402,743 225,636 - -
Div Payout % 94.66% 114.66% 90.16% 65.78% 41.94% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 379,829 314,050 368,580 242,755 11,422 -65,608 -
NOSH 285,586 285,500 285,721 285,595 285,558 285,255 0.02%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 22.00% 24.22% 22.29% 20.43% 18.78% 15.85% -
ROE 197.20% 245.73% 185.68% 252.22% 4,710.49% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,192.32 1,116.00 1,074.38 1,049.48 1,003.56 783.28 8.76%
EPS 262.27 270.30 239.53 214.39 188.42 124.14 16.12%
DPS 248.40 309.96 216.00 141.00 79.00 0.00 -
NAPS 1.33 1.10 1.29 0.85 0.04 -0.23 -
Adjusted Per Share Value based on latest NOSH - 285,595
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,192.55 1,115.89 1,075.10 1,049.72 1,003.66 782.52 8.78%
EPS 262.32 270.27 239.69 214.44 188.44 124.02 16.15%
DPS 248.32 309.90 216.09 141.05 79.02 0.00 -
NAPS 1.3303 1.0999 1.2909 0.8502 0.04 -0.2298 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 43.50 48.50 38.75 34.75 35.25 29.00 -
P/RPS 3.65 4.35 3.61 3.31 3.51 3.70 -0.27%
P/EPS 16.59 17.94 16.18 16.21 18.71 23.36 -6.61%
EY 6.03 5.57 6.18 6.17 5.35 4.28 7.09%
DY 5.71 6.39 5.57 4.06 2.24 0.00 -
P/NAPS 32.71 44.09 30.04 40.88 881.25 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/04/05 27/04/04 21/04/03 16/04/02 17/04/01 - -
Price 44.25 48.00 39.00 35.00 35.50 0.00 -
P/RPS 3.71 4.30 3.63 3.33 3.54 0.00 -
P/EPS 16.87 17.76 16.28 16.33 18.84 0.00 -
EY 5.93 5.63 6.14 6.13 5.31 0.00 -
DY 5.61 6.46 5.54 4.03 2.23 0.00 -
P/NAPS 33.27 43.64 30.23 41.18 887.50 0.00 -

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
Post a Comment