[BAT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.41%
YoY- -8.0%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,008,380 4,025,388 4,075,280 3,923,421 3,869,961 3,966,548 4,022,504 -0.23%
PBT 974,338 1,016,352 1,032,508 1,005,312 1,036,554 1,085,828 1,091,132 -7.26%
Tax -243,153 -260,882 -264,932 -258,528 -271,329 -271,458 -267,368 -6.12%
NP 731,185 755,470 767,576 746,784 765,225 814,370 823,764 -7.63%
-
NP to SH 731,185 755,470 767,576 746,784 765,225 814,370 823,764 -7.63%
-
Tax Rate 24.96% 25.67% 25.66% 25.72% 26.18% 25.00% 24.50% -
Total Cost 3,277,194 3,269,918 3,307,704 3,176,637 3,104,736 3,152,178 3,198,740 1.62%
-
Net Worth 488,154 636,696 628,224 439,788 439,719 596,785 614,109 -14.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 673,710 645,261 767,575 673,961 662,433 645,328 - -
Div Payout % 92.14% 85.41% 100.00% 90.25% 86.57% 79.24% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 488,154 636,696 628,224 439,788 439,719 596,785 614,109 -14.17%
NOSH 285,470 285,513 285,556 285,577 285,531 285,543 285,632 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.24% 18.77% 18.83% 19.03% 19.77% 20.53% 20.48% -
ROE 149.79% 118.65% 122.18% 169.81% 174.03% 136.46% 134.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,404.13 1,409.87 1,427.14 1,373.86 1,355.35 1,389.12 1,408.28 -0.19%
EPS 256.13 264.60 268.80 261.50 268.00 285.20 288.40 -7.59%
DPS 236.00 226.00 268.80 236.00 232.00 226.00 0.00 -
NAPS 1.71 2.23 2.20 1.54 1.54 2.09 2.15 -14.14%
Adjusted Per Share Value based on latest NOSH - 285,727
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,403.84 1,409.80 1,427.27 1,374.08 1,355.36 1,389.19 1,408.79 -0.23%
EPS 256.08 264.59 268.83 261.54 268.00 285.21 288.50 -7.63%
DPS 235.95 225.99 268.83 236.04 232.00 226.01 0.00 -
NAPS 1.7096 2.2299 2.2002 1.5403 1.54 2.0901 2.1508 -14.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 48.48 43.88 44.14 42.80 44.04 44.75 45.50 -
P/RPS 3.45 3.11 3.09 3.12 3.25 3.22 3.23 4.48%
P/EPS 18.93 16.58 16.42 16.37 16.43 15.69 15.78 12.88%
EY 5.28 6.03 6.09 6.11 6.09 6.37 6.34 -11.47%
DY 4.87 5.15 6.09 5.51 5.27 5.05 0.00 -
P/NAPS 28.35 19.68 20.06 27.79 28.60 21.41 21.16 21.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 20/10/10 22/07/10 22/04/10 11/02/10 19/11/09 23/07/09 23/04/09 -
Price 48.00 43.98 42.78 42.10 45.08 44.75 45.00 -
P/RPS 3.42 3.12 3.00 3.06 3.33 3.22 3.20 4.52%
P/EPS 18.74 16.62 15.92 16.10 16.82 15.69 15.60 12.99%
EY 5.34 6.02 6.28 6.21 5.94 6.37 6.41 -11.45%
DY 4.92 5.14 6.28 5.61 5.15 5.05 0.00 -
P/NAPS 28.07 19.72 19.45 27.34 29.27 21.41 20.93 21.59%

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