[BAT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.38%
YoY- 1.7%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,177,030 4,070,114 4,085,640 3,830,869 3,843,510 3,748,444 3,748,744 7.45%
PBT 1,153,826 1,099,490 1,140,568 1,002,901 1,059,698 1,028,334 1,078,720 4.57%
Tax -302,081 -286,306 -294,952 -270,970 -286,118 -277,650 -291,256 2.45%
NP 851,745 813,184 845,616 731,931 773,580 750,684 787,464 5.35%
-
NP to SH 851,745 813,184 845,616 731,931 773,580 750,684 787,464 5.35%
-
Tax Rate 26.18% 26.04% 25.86% 27.02% 27.00% 27.00% 27.00% -
Total Cost 3,325,285 3,256,930 3,240,024 3,098,938 3,069,930 2,997,760 2,961,280 8.01%
-
Net Worth 451,192 542,503 557,078 345,546 402,589 510,921 748,605 -28.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 719,623 645,293 - 732,502 694,775 625,094 - -
Div Payout % 84.49% 79.35% - 100.08% 89.81% 83.27% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 451,192 542,503 557,078 345,546 402,589 510,921 748,605 -28.58%
NOSH 285,565 285,528 285,681 285,575 285,524 285,431 285,727 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.39% 19.98% 20.70% 19.11% 20.13% 20.03% 21.01% -
ROE 188.78% 149.89% 151.79% 211.82% 192.15% 146.93% 105.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,462.72 1,425.47 1,430.14 1,341.45 1,346.12 1,313.26 1,312.00 7.49%
EPS 298.27 284.80 296.00 256.30 270.93 263.00 275.60 5.39%
DPS 252.00 226.00 0.00 256.50 243.33 219.00 0.00 -
NAPS 1.58 1.90 1.95 1.21 1.41 1.79 2.62 -28.55%
Adjusted Per Share Value based on latest NOSH - 285,774
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,462.90 1,425.46 1,430.90 1,341.67 1,346.10 1,312.80 1,312.91 7.45%
EPS 298.30 284.80 296.16 256.34 270.93 262.91 275.79 5.35%
DPS 252.03 226.00 0.00 256.54 243.33 218.92 0.00 -
NAPS 1.5802 1.90 1.951 1.2102 1.41 1.7894 2.6218 -28.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 41.50 44.25 42.50 41.25 41.25 45.00 46.00 -
P/RPS 2.84 3.10 2.97 3.08 3.06 3.43 3.51 -13.13%
P/EPS 13.91 15.54 14.36 16.09 15.23 17.11 16.69 -11.40%
EY 7.19 6.44 6.96 6.21 6.57 5.84 5.99 12.90%
DY 6.07 5.11 0.00 6.22 5.90 4.87 0.00 -
P/NAPS 26.27 23.29 21.79 34.09 29.26 25.14 17.56 30.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 23/10/08 17/07/08 22/04/08 21/02/08 24/10/07 19/07/07 24/04/07 -
Price 41.25 41.25 43.50 42.25 39.75 40.50 46.25 -
P/RPS 2.82 2.89 3.04 3.15 2.95 3.08 3.53 -13.86%
P/EPS 13.83 14.48 14.70 16.48 14.67 15.40 16.78 -12.06%
EY 7.23 6.90 6.80 6.07 6.82 6.49 5.96 13.70%
DY 6.11 5.48 0.00 6.07 6.12 5.41 0.00 -
P/NAPS 26.11 21.71 22.31 34.92 28.19 22.63 17.65 29.73%

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