[BAT] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	3,902,205	3,536,210	3,577,740	3,263,725	3,407,038	3,118,978	3,012,276	18.81%
YoY %	10.35%	-1.16%	9.62%	-4.21%	9.24%	3.54%	-	-
Horiz. %	129.54%	117.39%	118.77%	108.35%	113.11%	103.54%	100.00%	-
PBT	941,097	818,596	938,584	1,082,815	1,180,669	1,121,184	1,108,788	-10.34%
YoY %	14.96%	-12.78%	-13.32%	-8.29%	5.31%	1.12%	-	-
Horiz. %	84.88%	73.83%	84.65%	97.66%	106.48%	101.12%	100.00%	-
Tax	-271,829	-235,756	-270,312	-300,731	-328,225	-311,690	-308,244	-8.03%
YoY %	-15.30%	12.78%	10.12%	8.38%	-5.30%	-1.12%	-	-
Horiz. %	88.19%	76.48%	87.69%	97.56%	106.48%	101.12%	100.00%	-
NP	669,268	582,840	668,272	782,084	852,444	809,494	800,544	-11.24%
YoY %	14.83%	-12.78%	-14.55%	-8.25%	5.31%	1.12%	-	-
Horiz. %	83.60%	72.81%	83.48%	97.69%	106.48%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	669,268	582,840	668,272	782,084	852,444	809,494	800,544	-11.24%
YoY %	14.83%	-12.78%	-14.55%	-8.25%	5.31%	1.12%	-	-
Horiz. %	83.60%	72.81%	83.48%	97.69%	106.48%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.88%	28.80%	28.80%	27.77%	27.80%	27.80%	27.80%	-
YoY %	0.28%	0.00%	3.71%	-0.11%	0.00%	0.00%	-	-
Horiz. %	103.88%	103.60%	103.60%	99.89%	100.00%	100.00%	100.00%	-
Total Cost	3,232,937	2,953,370	2,909,468	2,481,641	2,554,594	2,309,484	2,211,732	28.76%
YoY %	9.47%	1.51%	17.24%	-2.86%	10.61%	4.42%	-	-
Horiz. %	146.17%	133.53%	131.55%	112.20%	115.50%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,354	128,441	379,829	205,586	57,108	145,571	314,050	-49.87%
YoY %	-13.30%	-66.18%	84.75%	260.00%	-60.77%	-53.65%	-	-
Horiz. %	35.46%	40.90%	120.95%	65.46%	18.18%	46.35%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	315,218	472,665	-	709,272	438,595	657,642	-	-
YoY %	-33.31%	0.00%	-	61.71%	-33.31%	0.00%	-	-
Horiz. %	47.93%	71.87%	-	107.85%	66.69%	100.00%	-	-
Div Payout %	47.10%	81.10%	-	90.69%	51.45%	81.24%	-	-
YoY %	-41.92%	0.00%	-	76.27%	-36.67%	0.00%	-	-
Horiz. %	57.98%	99.83%	-	111.63%	63.33%	100.00%	-	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	111,354	128,441	379,829	205,586	57,108	145,571	314,050	-49.87%
YoY %	-13.30%	-66.18%	84.75%	260.00%	-60.77%	-53.65%	-	-
Horiz. %	35.46%	40.90%	120.95%	65.46%	18.18%	46.35%	100.00%	-
NOSH	285,523	285,426	285,586	285,536	285,544	285,435	285,500	0.00%
YoY %	0.03%	-0.06%	0.02%	-0.00%	0.04%	-0.02%	-	-
Horiz. %	100.01%	99.97%	100.03%	100.01%	100.02%	99.98%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	17.15%	16.48%	18.68%	23.96%	25.02%	25.95%	26.58%	-
YoY %	4.07%	-11.78%	-22.04%	-4.24%	-3.58%	-2.37%	-	-
Horiz. %	64.52%	62.00%	70.28%	90.14%	94.13%	97.63%	100.00%	-
ROE	601.03%	453.78%	175.94%	380.42%	1,492.67%	556.08%	254.91%	-
YoY %	32.45%	157.92%	-53.75%	-74.51%	168.43%	118.15%	-	-
Horiz. %	235.78%	178.02%	69.02%	149.24%	585.57%	218.15%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	1,366.68	1,238.92	1,252.77	1,143.02	1,193.17	1,092.71	1,055.09	18.80%
YoY %	10.31%	-1.11%	9.60%	-4.20%	9.19%	3.57%	-	-
Horiz. %	129.53%	117.42%	118.74%	108.33%	113.09%	103.57%	100.00%	-
EPS	234.40	204.20	234.00	273.90	298.53	283.60	280.40	-11.25%
YoY %	14.79%	-12.74%	-14.57%	-8.25%	5.26%	1.14%	-	-
Horiz. %	83.59%	72.82%	83.45%	97.68%	106.47%	101.14%	100.00%	-
DPS	110.40	165.60	0.00	248.40	153.60	230.40	0.00	-
YoY %	-33.33%	0.00%	0.00%	61.72%	-33.33%	0.00%	-	-
Horiz. %	47.92%	71.88%	0.00%	107.81%	66.67%	100.00%	-	-
NAPS	0.39	0.45	1.33	0.72	0.20	0.51	1.10	-49.87%
YoY %	-13.33%	-66.17%	84.72%	260.00%	-60.78%	-53.64%	-	-
Horiz. %	35.45%	40.91%	120.91%	65.45%	18.18%	46.36%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 285,502
RPS	1,366.65	1,238.47	1,253.02	1,143.04	1,193.23	1,092.35	1,054.98	18.81%
YoY %	10.35%	-1.16%	9.62%	-4.21%	9.24%	3.54%	-	-
Horiz. %	129.54%	117.39%	118.77%	108.35%	113.10%	103.54%	100.00%	-
EPS	234.39	204.13	234.05	273.91	298.55	283.51	280.37	-11.24%
YoY %	14.82%	-12.78%	-14.55%	-8.25%	5.30%	1.12%	-	-
Horiz. %	83.60%	72.81%	83.48%	97.70%	106.48%	101.12%	100.00%	-
DPS	110.40	165.54	0.00	248.41	153.61	230.32	0.00	-
YoY %	-33.31%	0.00%	0.00%	61.71%	-33.31%	0.00%	-	-
Horiz. %	47.93%	71.87%	0.00%	107.85%	66.69%	100.00%	-	-
NAPS	0.39	0.4498	1.3303	0.72	0.20	0.5098	1.0999	-49.87%
YoY %	-13.29%	-66.19%	84.76%	260.00%	-60.77%	-53.65%	-	-
Horiz. %	35.46%	40.89%	120.95%	65.46%	18.18%	46.35%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	38.00	41.75	43.50	45.75	46.25	50.50	48.50	-
P/RPS	2.78	3.37	3.47	4.00	3.88	4.62	4.60	-28.49%
YoY %	-17.51%	-2.88%	-13.25%	3.09%	-16.02%	0.43%	-	-
Horiz. %	60.43%	73.26%	75.43%	86.96%	84.35%	100.43%	100.00%	-
P/EPS	16.21	20.45	18.59	16.70	15.49	17.81	17.30	-4.24%
YoY %	-20.73%	10.01%	11.32%	7.81%	-13.03%	2.95%	-	-
Horiz. %	93.70%	118.21%	107.46%	96.53%	89.54%	102.95%	100.00%	-
EY	6.17	4.89	5.38	5.99	6.45	5.62	5.78	4.44%
YoY %	26.18%	-9.11%	-10.18%	-7.13%	14.77%	-2.77%	-	-
Horiz. %	106.75%	84.60%	93.08%	103.63%	111.59%	97.23%	100.00%	-
DY	2.91	3.97	0.00	5.43	3.32	4.56	0.00	-
YoY %	-26.70%	0.00%	0.00%	63.55%	-27.19%	0.00%	-	-
Horiz. %	63.82%	87.06%	0.00%	119.08%	72.81%	100.00%	-	-
P/NAPS	97.44	92.78	32.71	63.54	231.25	99.02	44.09	69.58%
YoY %	5.02%	183.64%	-48.52%	-72.52%	133.54%	124.59%	-	-
Horiz. %	221.00%	210.43%	74.19%	144.11%	524.50%	224.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/10/05	27/07/05	27/04/05	24/02/05	26/10/04	02/08/04	27/04/04	-
Price	36.75	42.00	44.25	47.00	45.50	50.25	48.00	-
P/RPS	2.69	3.39	3.53	4.11	3.81	4.60	4.55	-29.53%
YoY %	-20.65%	-3.97%	-14.11%	7.87%	-17.17%	1.10%	-	-
Horiz. %	59.12%	74.51%	77.58%	90.33%	83.74%	101.10%	100.00%	-
P/EPS	15.68	20.57	18.91	17.16	15.24	17.72	17.12	-5.68%
YoY %	-23.77%	8.78%	10.20%	12.60%	-14.00%	3.50%	-	-
Horiz. %	91.59%	120.15%	110.46%	100.23%	89.02%	103.50%	100.00%	-
EY	6.38	4.86	5.29	5.83	6.56	5.64	5.84	6.06%
YoY %	31.28%	-8.13%	-9.26%	-11.13%	16.31%	-3.42%	-	-
Horiz. %	109.25%	83.22%	90.58%	99.83%	112.33%	96.58%	100.00%	-
DY	3.00	3.94	0.00	5.29	3.38	4.59	0.00	-
YoY %	-23.86%	0.00%	0.00%	56.51%	-26.36%	0.00%	-	-
Horiz. %	65.36%	85.84%	0.00%	115.25%	73.64%	100.00%	-	-
P/NAPS	94.23	93.33	33.27	65.28	227.50	98.53	43.64	66.98%
YoY %	0.96%	180.52%	-49.03%	-71.31%	130.89%	125.78%	-	-
Horiz. %	215.93%	213.86%	76.24%	149.59%	521.31%	225.78%	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