[BAT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	4,025,388	4,075,280	3,923,421	3,869,961	3,966,548	4,022,504	4,135,220	-1.78%
YoY %	-1.22%	3.87%	1.38%	-2.44%	-1.39%	-2.73%	-	-
Horiz. %	97.34%	98.55%	94.88%	93.59%	95.92%	97.27%	100.00%	-
PBT	1,016,352	1,032,508	1,005,312	1,036,554	1,085,828	1,091,132	1,081,166	-4.04%
YoY %	-1.56%	2.71%	-3.01%	-4.54%	-0.49%	0.92%	-	-
Horiz. %	94.01%	95.50%	92.98%	95.87%	100.43%	100.92%	100.00%	-
Tax	-260,882	-264,932	-258,528	-271,329	-271,458	-267,368	-269,483	-2.14%
YoY %	1.53%	-2.48%	4.72%	0.05%	-1.53%	0.78%	-	-
Horiz. %	96.81%	98.31%	95.93%	100.69%	100.73%	99.22%	100.00%	-
NP	755,470	767,576	746,784	765,225	814,370	823,764	811,683	-4.68%
YoY %	-1.58%	2.78%	-2.41%	-6.03%	-1.14%	1.49%	-	-
Horiz. %	93.07%	94.57%	92.00%	94.28%	100.33%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	755,470	767,576	746,784	765,225	814,370	823,764	811,683	-4.68%
YoY %	-1.58%	2.78%	-2.41%	-6.03%	-1.14%	1.49%	-	-
Horiz. %	93.07%	94.57%	92.00%	94.28%	100.33%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.67%	25.66%	25.72%	26.18%	25.00%	24.50%	24.93%	-
YoY %	0.04%	-0.23%	-1.76%	4.72%	2.04%	-1.72%	-	-
Horiz. %	102.97%	102.93%	103.17%	105.01%	100.28%	98.28%	100.00%	-
Total Cost	3,269,918	3,307,704	3,176,637	3,104,736	3,152,178	3,198,740	3,323,537	-1.08%
YoY %	-1.14%	4.13%	2.32%	-1.51%	-1.46%	-3.75%	-	-
Horiz. %	98.39%	99.52%	95.58%	93.42%	94.84%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,696	628,224	439,788	439,719	596,785	614,109	405,413	35.22%
YoY %	1.35%	42.85%	0.02%	-26.32%	-2.82%	51.48%	-	-
Horiz. %	157.05%	154.96%	108.48%	108.46%	147.20%	151.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	645,261	767,575	673,961	662,433	645,328	-	756,581	-10.09%
YoY %	-15.94%	13.89%	1.74%	2.65%	0.00%	-	-	-
Horiz. %	85.29%	101.45%	89.08%	87.56%	85.30%	-	100.00%	-
Div Payout %	85.41%	100.00%	90.25%	86.57%	79.24%	-	93.21%	-
YoY %	-14.59%	10.80%	4.25%	9.25%	0.00%	-	-	-
Horiz. %	91.63%	107.28%	96.82%	92.88%	85.01%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	636,696	628,224	439,788	439,719	596,785	614,109	405,413	35.22%
YoY %	1.35%	42.85%	0.02%	-26.32%	-2.82%	51.48%	-	-
Horiz. %	157.05%	154.96%	108.48%	108.46%	147.20%	151.48%	100.00%	-
NOSH	285,513	285,556	285,577	285,531	285,543	285,632	285,502	0.00%
YoY %	-0.02%	-0.01%	0.02%	-0.00%	-0.03%	0.05%	-	-
Horiz. %	100.00%	100.02%	100.03%	100.01%	100.01%	100.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	18.77%	18.83%	19.03%	19.77%	20.53%	20.48%	19.63%	-
YoY %	-0.32%	-1.05%	-3.74%	-3.70%	0.24%	4.33%	-	-
Horiz. %	95.62%	95.92%	96.94%	100.71%	104.58%	104.33%	100.00%	-
ROE	118.65%	122.18%	169.81%	174.03%	136.46%	134.14%	200.21%	-
YoY %	-2.89%	-28.05%	-2.42%	27.53%	1.73%	-33.00%	-	-
Horiz. %	59.26%	61.03%	84.82%	86.92%	68.16%	67.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	1,409.87	1,427.14	1,373.86	1,355.35	1,389.12	1,408.28	1,448.40	-1.78%
YoY %	-1.21%	3.88%	1.37%	-2.43%	-1.36%	-2.77%	-	-
Horiz. %	97.34%	98.53%	94.85%	93.58%	95.91%	97.23%	100.00%	-
EPS	264.60	268.80	261.50	268.00	285.20	288.40	284.30	-4.68%
YoY %	-1.56%	2.79%	-2.43%	-6.03%	-1.11%	1.44%	-	-
Horiz. %	93.07%	94.55%	91.98%	94.27%	100.32%	101.44%	100.00%	-
DPS	226.00	268.80	236.00	232.00	226.00	0.00	265.00	-10.09%
YoY %	-15.92%	13.90%	1.72%	2.65%	0.00%	0.00%	-	-
Horiz. %	85.28%	101.43%	89.06%	87.55%	85.28%	0.00%	100.00%	-
NAPS	2.23	2.20	1.54	1.54	2.09	2.15	1.42	35.21%
YoY %	1.36%	42.86%	0.00%	-26.32%	-2.79%	51.41%	-	-
Horiz. %	157.04%	154.93%	108.45%	108.45%	147.18%	151.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,503
RPS	1,409.80	1,427.27	1,374.08	1,355.36	1,389.19	1,408.79	1,448.26	-1.78%
YoY %	-1.22%	3.87%	1.38%	-2.44%	-1.39%	-2.73%	-	-
Horiz. %	97.34%	98.55%	94.88%	93.59%	95.92%	97.27%	100.00%	-
EPS	264.59	268.83	261.54	268.00	285.21	288.50	284.27	-4.68%
YoY %	-1.58%	2.79%	-2.41%	-6.03%	-1.14%	1.49%	-	-
Horiz. %	93.08%	94.57%	92.00%	94.28%	100.33%	101.49%	100.00%	-
DPS	225.99	268.83	236.04	232.00	226.01	0.00	264.97	-10.09%
YoY %	-15.94%	13.89%	1.74%	2.65%	0.00%	0.00%	-	-
Horiz. %	85.29%	101.46%	89.08%	87.56%	85.30%	0.00%	100.00%	-
NAPS	2.2299	2.2002	1.5403	1.54	2.0901	2.1508	1.4199	35.22%
YoY %	1.35%	42.84%	0.02%	-26.32%	-2.82%	51.48%	-	-
Horiz. %	157.05%	154.95%	108.48%	108.46%	147.20%	151.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	43.88	44.14	42.80	44.04	44.75	45.50	44.50	-
P/RPS	3.11	3.09	3.12	3.25	3.22	3.23	3.07	0.86%
YoY %	0.65%	-0.96%	-4.00%	0.93%	-0.31%	5.21%	-	-
Horiz. %	101.30%	100.65%	101.63%	105.86%	104.89%	105.21%	100.00%	-
P/EPS	16.58	16.42	16.37	16.43	15.69	15.78	15.65	3.93%
YoY %	0.97%	0.31%	-0.37%	4.72%	-0.57%	0.83%	-	-
Horiz. %	105.94%	104.92%	104.60%	104.98%	100.26%	100.83%	100.00%	-
EY	6.03	6.09	6.11	6.09	6.37	6.34	6.39	-3.80%
YoY %	-0.99%	-0.33%	0.33%	-4.40%	0.47%	-0.78%	-	-
Horiz. %	94.37%	95.31%	95.62%	95.31%	99.69%	99.22%	100.00%	-
DY	5.15	6.09	5.51	5.27	5.05	0.00	5.96	-9.30%
YoY %	-15.44%	10.53%	4.55%	4.36%	0.00%	0.00%	-	-
Horiz. %	86.41%	102.18%	92.45%	88.42%	84.73%	0.00%	100.00%	-
P/NAPS	19.68	20.06	27.79	28.60	21.41	21.16	31.34	-26.73%
YoY %	-1.89%	-27.82%	-2.83%	33.58%	1.18%	-32.48%	-	-
Horiz. %	62.80%	64.01%	88.67%	91.26%	68.32%	67.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	22/07/10	22/04/10	11/02/10	19/11/09	23/07/09	23/04/09	19/02/09	-
Price	43.98	42.78	42.10	45.08	44.75	45.00	44.00	-
P/RPS	3.12	3.00	3.06	3.33	3.22	3.20	3.04	1.75%
YoY %	4.00%	-1.96%	-8.11%	3.42%	0.63%	5.26%	-	-
Horiz. %	102.63%	98.68%	100.66%	109.54%	105.92%	105.26%	100.00%	-
P/EPS	16.62	15.92	16.10	16.82	15.69	15.60	15.48	4.86%
YoY %	4.40%	-1.12%	-4.28%	7.20%	0.58%	0.78%	-	-
Horiz. %	107.36%	102.84%	104.01%	108.66%	101.36%	100.78%	100.00%	-
EY	6.02	6.28	6.21	5.94	6.37	6.41	6.46	-4.60%
YoY %	-4.14%	1.13%	4.55%	-6.75%	-0.62%	-0.77%	-	-
Horiz. %	93.19%	97.21%	96.13%	91.95%	98.61%	99.23%	100.00%	-
DY	5.14	6.28	5.61	5.15	5.05	0.00	6.02	-10.02%
YoY %	-18.15%	11.94%	8.93%	1.98%	0.00%	0.00%	-	-
Horiz. %	85.38%	104.32%	93.19%	85.55%	83.89%	0.00%	100.00%	-
P/NAPS	19.72	19.45	27.34	29.27	21.41	20.93	30.99	-26.07%
YoY %	1.39%	-28.86%	-6.59%	36.71%	2.29%	-32.46%	-	-
Horiz. %	63.63%	62.76%	88.22%	94.45%	69.09%	67.54%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos