[BAT] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
17-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 26.88%
YoY- 25.86%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 3,010,370 3,048,865 3,094,150 3,131,748 2,772,008 2,818,777 2,752,168 6.14%
PBT 840,302 848,530 876,888 896,532 701,185 768,093 751,672 7.69%
Tax -232,607 -231,638 -239,390 -254,596 -195,227 -215,066 -212,752 6.11%
NP 607,695 616,892 637,498 641,936 505,958 553,026 538,920 8.31%
-
NP to SH 607,695 616,892 637,498 641,936 505,958 553,026 538,920 8.31%
-
Tax Rate 27.68% 27.30% 27.30% 28.40% 27.84% 28.00% 28.30% -
Total Cost 2,402,675 2,431,973 2,456,652 2,489,812 2,266,050 2,265,750 2,213,248 5.61%
-
Net Worth 71,392 -79,967 -85,685 11,422 -157,041 8,563 -142,722 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 536,924 519,823 - - - - -
Div Payout % - 87.04% 81.54% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 71,392 -79,967 -85,685 11,422 -157,041 8,563 -142,722 -
NOSH 285,570 285,598 285,617 285,558 285,529 285,457 285,444 0.02%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 20.19% 20.23% 20.60% 20.50% 18.25% 19.62% 19.58% -
ROE 851.20% 0.00% 0.00% 5,620.00% 0.00% 6,457.78% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,054.16 1,067.54 1,083.32 1,096.71 970.83 987.46 964.17 6.11%
EPS 212.80 216.00 223.20 224.80 177.20 193.73 188.80 8.28%
DPS 0.00 188.00 182.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 -0.28 -0.30 0.04 -0.55 0.03 -0.50 -
Adjusted Per Share Value based on latest NOSH - 285,558
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,054.31 1,067.79 1,083.65 1,096.82 970.83 987.21 963.88 6.14%
EPS 212.83 216.05 223.27 224.82 177.20 193.68 188.74 8.31%
DPS 0.00 188.04 182.06 0.00 0.00 0.00 0.00 -
NAPS 0.25 -0.2801 -0.3001 0.04 -0.55 0.03 -0.4999 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 37.00 35.25 34.75 35.25 35.00 35.75 31.00 -
P/RPS 3.51 3.30 3.21 3.21 3.61 3.62 3.22 5.90%
P/EPS 17.39 16.32 15.57 15.68 19.75 18.45 16.42 3.88%
EY 5.75 6.13 6.42 6.38 5.06 5.42 6.09 -3.74%
DY 0.00 5.33 5.24 0.00 0.00 0.00 0.00 -
P/NAPS 148.00 0.00 0.00 881.25 0.00 1,191.67 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 29/10/01 30/07/01 17/04/01 21/02/01 30/10/00 31/07/00 -
Price 34.50 34.00 35.25 35.50 36.25 37.75 32.50 -
P/RPS 3.27 3.18 3.25 3.24 3.73 3.82 3.37 -1.98%
P/EPS 16.21 15.74 15.79 15.79 20.46 19.49 17.21 -3.90%
EY 6.17 6.35 6.33 6.33 4.89 5.13 5.81 4.07%
DY 0.00 5.53 5.16 0.00 0.00 0.00 0.00 -
P/NAPS 138.00 0.00 0.00 887.50 0.00 1,258.33 0.00 -

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