[BAT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.53%
YoY- 7.38%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 4,135,220 4,177,030 4,070,114 4,085,640 3,830,869 3,843,510 3,748,444 6.73%
PBT 1,081,166 1,153,826 1,099,490 1,140,568 1,002,901 1,059,698 1,028,334 3.38%
Tax -269,483 -302,081 -286,306 -294,952 -270,970 -286,118 -277,650 -1.96%
NP 811,683 851,745 813,184 845,616 731,931 773,580 750,684 5.32%
-
NP to SH 811,683 851,745 813,184 845,616 731,931 773,580 750,684 5.32%
-
Tax Rate 24.93% 26.18% 26.04% 25.86% 27.02% 27.00% 27.00% -
Total Cost 3,323,537 3,325,285 3,256,930 3,240,024 3,098,938 3,069,930 2,997,760 7.08%
-
Net Worth 405,413 451,192 542,503 557,078 345,546 402,589 510,921 -14.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 756,581 719,623 645,293 - 732,502 694,775 625,094 13.50%
Div Payout % 93.21% 84.49% 79.35% - 100.08% 89.81% 83.27% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 405,413 451,192 542,503 557,078 345,546 402,589 510,921 -14.23%
NOSH 285,502 285,565 285,528 285,681 285,575 285,524 285,431 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.63% 20.39% 19.98% 20.70% 19.11% 20.13% 20.03% -
ROE 200.21% 188.78% 149.89% 151.79% 211.82% 192.15% 146.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,448.40 1,462.72 1,425.47 1,430.14 1,341.45 1,346.12 1,313.26 6.71%
EPS 284.30 298.27 284.80 296.00 256.30 270.93 263.00 5.30%
DPS 265.00 252.00 226.00 0.00 256.50 243.33 219.00 13.48%
NAPS 1.42 1.58 1.90 1.95 1.21 1.41 1.79 -14.24%
Adjusted Per Share Value based on latest NOSH - 285,681
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,448.26 1,462.90 1,425.46 1,430.90 1,341.67 1,346.10 1,312.80 6.73%
EPS 284.27 298.30 284.80 296.16 256.34 270.93 262.91 5.32%
DPS 264.97 252.03 226.00 0.00 256.54 243.33 218.92 13.50%
NAPS 1.4199 1.5802 1.90 1.951 1.2102 1.41 1.7894 -14.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 44.50 41.50 44.25 42.50 41.25 41.25 45.00 -
P/RPS 3.07 2.84 3.10 2.97 3.08 3.06 3.43 -7.09%
P/EPS 15.65 13.91 15.54 14.36 16.09 15.23 17.11 -5.74%
EY 6.39 7.19 6.44 6.96 6.21 6.57 5.84 6.15%
DY 5.96 6.07 5.11 0.00 6.22 5.90 4.87 14.34%
P/NAPS 31.34 26.27 23.29 21.79 34.09 29.26 25.14 15.75%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 23/10/08 17/07/08 22/04/08 21/02/08 24/10/07 19/07/07 -
Price 44.00 41.25 41.25 43.50 42.25 39.75 40.50 -
P/RPS 3.04 2.82 2.89 3.04 3.15 2.95 3.08 -0.86%
P/EPS 15.48 13.83 14.48 14.70 16.48 14.67 15.40 0.34%
EY 6.46 7.23 6.90 6.80 6.07 6.82 6.49 -0.30%
DY 6.02 6.11 5.48 0.00 6.07 6.12 5.41 7.34%
P/NAPS 30.99 26.11 21.71 22.31 34.92 28.19 22.63 23.20%

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