[BAT] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.49%
YoY- 20.11%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,254,324 3,065,556 3,079,280 3,010,370 3,048,865 3,094,150 3,131,748 2.59%
PBT 944,284 928,248 916,340 840,302 848,530 876,888 896,532 3.51%
Tax -263,441 -258,722 -256,044 -232,607 -231,638 -239,390 -254,596 2.30%
NP 680,842 669,526 660,296 607,695 616,892 637,498 641,936 3.99%
-
NP to SH 680,842 669,526 660,296 607,695 616,892 637,498 641,936 3.99%
-
Tax Rate 27.90% 27.87% 27.94% 27.68% 27.30% 27.30% 28.40% -
Total Cost 2,573,481 2,396,030 2,418,984 2,402,675 2,431,973 2,456,652 2,489,812 2.22%
-
Net Worth 25,702 119,966 242,755 71,392 -79,967 -85,685 11,422 71.63%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 367,380 551,159 - - 536,924 519,823 - -
Div Payout % 53.96% 82.32% - - 87.04% 81.54% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 25,702 119,966 242,755 71,392 -79,967 -85,685 11,422 71.63%
NOSH 285,588 285,633 285,595 285,570 285,598 285,617 285,558 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 20.92% 21.84% 21.44% 20.19% 20.23% 20.60% 20.50% -
ROE 2,648.89% 558.10% 272.00% 851.20% 0.00% 0.00% 5,620.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,139.52 1,073.25 1,078.20 1,054.16 1,067.54 1,083.32 1,096.71 2.58%
EPS 238.40 234.40 231.20 212.80 216.00 223.20 224.80 3.98%
DPS 128.64 192.96 0.00 0.00 188.00 182.00 0.00 -
NAPS 0.09 0.42 0.85 0.25 -0.28 -0.30 0.04 71.62%
Adjusted Per Share Value based on latest NOSH - 285,484
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,139.75 1,073.64 1,078.44 1,054.31 1,067.79 1,083.65 1,096.82 2.59%
EPS 238.45 234.49 231.25 212.83 216.05 223.27 224.82 3.99%
DPS 128.67 193.03 0.00 0.00 188.04 182.06 0.00 -
NAPS 0.09 0.4202 0.8502 0.25 -0.2801 -0.3001 0.04 71.62%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 35.25 35.50 34.75 37.00 35.25 34.75 35.25 -
P/RPS 3.09 3.31 3.22 3.51 3.30 3.21 3.21 -2.50%
P/EPS 14.79 15.15 15.03 17.39 16.32 15.57 15.68 -3.81%
EY 6.76 6.60 6.65 5.75 6.13 6.42 6.38 3.92%
DY 3.65 5.44 0.00 0.00 5.33 5.24 0.00 -
P/NAPS 391.67 84.52 40.88 148.00 0.00 0.00 881.25 -41.73%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 29/07/02 16/04/02 21/02/02 29/10/01 30/07/01 17/04/01 -
Price 35.25 35.00 35.00 34.50 34.00 35.25 35.50 -
P/RPS 3.09 3.26 3.25 3.27 3.18 3.25 3.24 -3.10%
P/EPS 14.79 14.93 15.14 16.21 15.74 15.79 15.79 -4.26%
EY 6.76 6.70 6.61 6.17 6.35 6.33 6.33 4.47%
DY 3.65 5.51 0.00 0.00 5.53 5.16 0.00 -
P/NAPS 391.67 83.33 41.18 138.00 0.00 0.00 887.50 -42.00%

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