[BAT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.59%
YoY- 13.03%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,199,734 3,239,136 3,108,292 3,066,448 3,072,952 3,254,324 3,065,556 2.88%
PBT 1,046,625 1,093,281 1,056,214 1,036,536 920,338 944,284 928,248 8.30%
Tax -288,471 -302,790 -295,544 -290,232 -257,461 -263,441 -258,722 7.50%
NP 758,154 790,490 760,670 746,304 662,877 680,842 669,526 8.61%
-
NP to SH 758,154 790,490 760,670 746,304 662,877 680,842 669,526 8.61%
-
Tax Rate 27.56% 27.70% 27.98% 28.00% 27.97% 27.90% 27.87% -
Total Cost 2,441,580 2,448,645 2,347,622 2,320,144 2,410,075 2,573,481 2,396,030 1.25%
-
Net Worth 108,511 137,079 228,429 368,580 176,995 25,702 119,966 -6.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 885,112 678,542 616,759 - 616,629 367,380 551,159 37.01%
Div Payout % 116.75% 85.84% 81.08% - 93.02% 53.96% 82.32% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 108,511 137,079 228,429 368,580 176,995 25,702 119,966 -6.45%
NOSH 285,557 285,581 285,536 285,721 285,476 285,588 285,633 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 23.69% 24.40% 24.47% 24.34% 21.57% 20.92% 21.84% -
ROE 698.68% 576.67% 333.00% 202.48% 374.52% 2,648.89% 558.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,120.52 1,134.22 1,088.58 1,073.23 1,076.43 1,139.52 1,073.25 2.90%
EPS 265.50 276.80 266.40 261.20 232.20 238.40 234.40 8.63%
DPS 309.96 237.60 216.00 0.00 216.00 128.64 192.96 37.04%
NAPS 0.38 0.48 0.80 1.29 0.62 0.09 0.42 -6.43%
Adjusted Per Share Value based on latest NOSH - 285,721
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,120.63 1,134.43 1,088.60 1,073.95 1,076.23 1,139.75 1,073.64 2.88%
EPS 265.53 276.85 266.41 261.38 232.16 238.45 234.49 8.61%
DPS 309.99 237.64 216.01 0.00 215.96 128.67 193.03 37.01%
NAPS 0.38 0.4801 0.80 1.2909 0.6199 0.09 0.4202 -6.46%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 43.50 39.50 39.00 38.75 35.50 35.25 35.50 -
P/RPS 3.88 3.48 3.58 3.61 3.30 3.09 3.31 11.14%
P/EPS 16.38 14.27 14.64 14.84 15.29 14.79 15.15 5.32%
EY 6.10 7.01 6.83 6.74 6.54 6.76 6.60 -5.10%
DY 7.13 6.02 5.54 0.00 6.08 3.65 5.44 19.70%
P/NAPS 114.47 82.29 48.75 30.04 57.26 391.67 84.52 22.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 27/10/03 28/07/03 21/04/03 24/02/03 28/10/02 29/07/02 -
Price 44.00 39.75 39.25 39.00 35.75 35.25 35.00 -
P/RPS 3.93 3.50 3.61 3.63 3.32 3.09 3.26 13.23%
P/EPS 16.57 14.36 14.73 14.93 15.40 14.79 14.93 7.17%
EY 6.03 6.96 6.79 6.70 6.50 6.76 6.70 -6.76%
DY 7.04 5.98 5.50 0.00 6.04 3.65 5.51 17.69%
P/NAPS 115.79 82.81 49.06 30.23 57.66 391.67 83.33 24.44%

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