[BAT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	3,753,782	3,634,916	3,603,760	3,564,215	3,902,205	3,536,210	3,577,740	3.25%
YoY %	3.27%	0.86%	1.11%	-8.66%	10.35%	-1.16%	-	-
Horiz. %	104.92%	101.60%	100.73%	99.62%	109.07%	98.84%	100.00%	-
PBT	1,108,728	1,064,994	1,112,748	832,969	941,097	818,596	938,584	11.73%
YoY %	4.11%	-4.29%	33.59%	-11.49%	14.96%	-12.78%	-	-
Horiz. %	118.13%	113.47%	118.56%	88.75%	100.27%	87.22%	100.00%	-
Tax	-312,661	-300,328	-313,796	-240,167	-271,829	-235,756	-270,312	10.17%
YoY %	-4.11%	4.29%	-30.66%	11.65%	-15.30%	12.78%	-	-
Horiz. %	115.67%	111.10%	116.09%	88.85%	100.56%	87.22%	100.00%	-
NP	796,066	764,666	798,952	592,802	669,268	582,840	668,272	12.36%
YoY %	4.11%	-4.29%	34.78%	-11.43%	14.83%	-12.78%	-	-
Horiz. %	119.12%	114.42%	119.55%	88.71%	100.15%	87.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	796,066	764,666	798,952	592,802	669,268	582,840	668,272	12.36%
YoY %	4.11%	-4.29%	34.78%	-11.43%	14.83%	-12.78%	-	-
Horiz. %	119.12%	114.42%	119.55%	88.71%	100.15%	87.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.20%	28.20%	28.20%	28.83%	28.88%	28.80%	28.80%	-
YoY %	0.00%	0.00%	-2.19%	-0.17%	0.28%	0.00%	-	-
Horiz. %	97.92%	97.92%	97.92%	100.10%	100.28%	100.00%	100.00%	-
Total Cost	2,957,716	2,870,250	2,804,808	2,971,413	3,232,937	2,953,370	2,909,468	1.10%
YoY %	3.05%	2.33%	-5.61%	-8.09%	9.47%	1.51%	-	-
Horiz. %	101.66%	98.65%	96.40%	102.13%	111.12%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,299	522,531	816,072	616,788	111,354	128,441	379,829	8.32%
YoY %	-18.03%	-35.97%	32.31%	453.90%	-13.30%	-66.18%	-	-
Horiz. %	112.76%	137.57%	214.85%	162.39%	29.32%	33.82%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	411,167	616,758	-	714,160	315,218	472,665	-	-
YoY %	-33.33%	0.00%	-	126.56%	-33.31%	0.00%	-	-
Horiz. %	86.99%	130.49%	-	151.09%	66.69%	100.00%	-	-
Div Payout %	51.65%	80.66%	-	120.47%	47.10%	81.10%	-	-
YoY %	-35.97%	0.00%	-	155.77%	-41.92%	0.00%	-	-
Horiz. %	63.69%	99.46%	-	148.55%	58.08%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	428,299	522,531	816,072	616,788	111,354	128,441	379,829	8.32%
YoY %	-18.03%	-35.97%	32.31%	453.90%	-13.30%	-66.18%	-	-
Horiz. %	112.76%	137.57%	214.85%	162.39%	29.32%	33.82%	100.00%	-
NOSH	285,533	285,536	285,340	285,550	285,523	285,426	285,586	-0.01%
YoY %	-0.00%	0.07%	-0.07%	0.01%	0.03%	-0.06%	-	-
Horiz. %	99.98%	99.98%	99.91%	99.99%	99.98%	99.94%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	21.21%	21.04%	22.17%	16.63%	17.15%	16.48%	18.68%	-
YoY %	0.81%	-5.10%	33.31%	-3.03%	4.07%	-11.78%	-	-
Horiz. %	113.54%	112.63%	118.68%	89.03%	91.81%	88.22%	100.00%	-
ROE	185.87%	146.34%	97.90%	96.11%	601.03%	453.78%	175.94%	-
YoY %	27.01%	49.48%	1.86%	-84.01%	32.45%	157.92%	-	-
Horiz. %	105.64%	83.18%	55.64%	54.63%	341.61%	257.92%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	1,314.66	1,273.01	1,262.97	1,248.19	1,366.68	1,238.92	1,252.77	3.26%
YoY %	3.27%	0.79%	1.18%	-8.67%	10.31%	-1.11%	-	-
Horiz. %	104.94%	101.62%	100.81%	99.63%	109.09%	98.89%	100.00%	-
EPS	278.80	267.80	280.00	207.60	234.40	204.20	234.00	12.37%
YoY %	4.11%	-4.36%	34.87%	-11.43%	14.79%	-12.74%	-	-
Horiz. %	119.15%	114.44%	119.66%	88.72%	100.17%	87.26%	100.00%	-
DPS	144.00	216.00	0.00	250.10	110.40	165.60	0.00	-
YoY %	-33.33%	0.00%	0.00%	126.54%	-33.33%	0.00%	-	-
Horiz. %	86.96%	130.43%	0.00%	151.03%	66.67%	100.00%	-	-
NAPS	1.50	1.83	2.86	2.16	0.39	0.45	1.33	8.34%
YoY %	-18.03%	-36.01%	32.41%	453.85%	-13.33%	-66.17%	-	-
Horiz. %	112.78%	137.59%	215.04%	162.41%	29.32%	33.83%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 285,698
RPS	1,314.67	1,273.04	1,262.13	1,248.28	1,366.65	1,238.47	1,253.02	3.25%
YoY %	3.27%	0.86%	1.11%	-8.66%	10.35%	-1.16%	-	-
Horiz. %	104.92%	101.60%	100.73%	99.62%	109.07%	98.84%	100.00%	-
EPS	278.80	267.81	279.81	207.61	234.39	204.13	234.05	12.35%
YoY %	4.10%	-4.29%	34.78%	-11.43%	14.82%	-12.78%	-	-
Horiz. %	119.12%	114.42%	119.55%	88.70%	100.15%	87.22%	100.00%	-
DPS	144.00	216.00	0.00	250.12	110.40	165.54	0.00	-
YoY %	-33.33%	0.00%	0.00%	126.56%	-33.31%	0.00%	-	-
Horiz. %	86.99%	130.48%	0.00%	151.09%	66.69%	100.00%	-	-
NAPS	1.50	1.83	2.8581	2.1602	0.39	0.4498	1.3303	8.32%
YoY %	-18.03%	-35.97%	32.31%	453.90%	-13.29%	-66.19%	-	-
Horiz. %	112.76%	137.56%	214.85%	162.38%	29.32%	33.81%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	42.75	39.50	42.50	40.25	38.00	41.75	43.50	-
P/RPS	3.25	3.10	3.37	3.22	2.78	3.37	3.47	-4.26%
YoY %	4.84%	-8.01%	4.66%	15.83%	-17.51%	-2.88%	-	-
Horiz. %	93.66%	89.34%	97.12%	92.80%	80.12%	97.12%	100.00%	-
P/EPS	15.33	14.75	15.18	19.39	16.21	20.45	18.59	-12.05%
YoY %	3.93%	-2.83%	-21.71%	19.62%	-20.73%	10.01%	-	-
Horiz. %	82.46%	79.34%	81.66%	104.30%	87.20%	110.01%	100.00%	-
EY	6.52	6.78	6.59	5.16	6.17	4.89	5.38	13.65%
YoY %	-3.83%	2.88%	27.71%	-16.37%	26.18%	-9.11%	-	-
Horiz. %	121.19%	126.02%	122.49%	95.91%	114.68%	90.89%	100.00%	-
DY	3.37	5.47	0.00	6.21	2.91	3.97	0.00	-
YoY %	-38.39%	0.00%	0.00%	113.40%	-26.70%	0.00%	-	-
Horiz. %	84.89%	137.78%	0.00%	156.42%	73.30%	100.00%	-	-
P/NAPS	28.50	21.58	14.86	18.63	97.44	92.78	32.71	-8.76%
YoY %	32.07%	45.22%	-20.24%	-80.88%	5.02%	183.64%	-	-
Horiz. %	87.13%	65.97%	45.43%	56.96%	297.89%	283.64%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/10/06	13/07/06	27/04/06	23/03/06	26/10/05	27/07/05	27/04/05	-
Price	42.75	41.00	41.50	44.00	36.75	42.00	44.25	-
P/RPS	3.25	3.22	3.29	3.53	2.69	3.39	3.53	-5.35%
YoY %	0.93%	-2.13%	-6.80%	31.23%	-20.65%	-3.97%	-	-
Horiz. %	92.07%	91.22%	93.20%	100.00%	76.20%	96.03%	100.00%	-
P/EPS	15.33	15.31	14.82	21.19	15.68	20.57	18.91	-13.04%
YoY %	0.13%	3.31%	-30.06%	35.14%	-23.77%	8.78%	-	-
Horiz. %	81.07%	80.96%	78.37%	112.06%	82.92%	108.78%	100.00%	-
EY	6.52	6.53	6.75	4.72	6.38	4.86	5.29	14.94%
YoY %	-0.15%	-3.26%	43.01%	-26.02%	31.28%	-8.13%	-	-
Horiz. %	123.25%	123.44%	127.60%	89.22%	120.60%	91.87%	100.00%	-
DY	3.37	5.27	0.00	5.68	3.00	3.94	0.00	-
YoY %	-36.05%	0.00%	0.00%	89.33%	-23.86%	0.00%	-	-
Horiz. %	85.53%	133.76%	0.00%	144.16%	76.14%	100.00%	-	-
P/NAPS	28.50	22.40	14.51	20.37	94.23	93.33	33.27	-9.79%
YoY %	27.23%	54.38%	-28.77%	-78.38%	0.96%	180.52%	-	-
Horiz. %	85.66%	67.33%	43.61%	61.23%	283.23%	280.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

965

MPI

MALAYSIAN PACIFIC INDUSTRIES

957

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

914

YTLPOWR

YTL POWER INTERNATIONAL BHD

830

JCY

JCY INTERNATIONAL BERHAD

815

GENTING

GENTING BHD

708

PBBANK

PUBLIC BANK BHD

562

NOTION

NOTION VTEC BHD

552

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More