[BAT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	1,018,820	3,923,421	2,902,471	1,983,274	1,005,626	4,135,220	3,132,773	-52.74%
YoY %	-74.03%	35.18%	46.35%	97.22%	-75.68%	32.00%	-	-
Horiz. %	32.52%	125.24%	92.65%	63.31%	32.10%	132.00%	100.00%	-
PBT	258,127	1,005,312	777,416	542,914	272,783	1,081,166	865,370	-55.38%
YoY %	-74.32%	29.31%	43.19%	99.03%	-74.77%	24.94%	-	-
Horiz. %	29.83%	116.17%	89.84%	62.74%	31.52%	124.94%	100.00%	-
Tax	-66,233	-258,528	-203,497	-135,729	-66,842	-269,483	-226,561	-55.98%
YoY %	74.38%	-27.04%	-49.93%	-103.06%	75.20%	-18.95%	-	-
Horiz. %	29.23%	114.11%	89.82%	59.91%	29.50%	118.95%	100.00%	-
NP	191,894	746,784	573,919	407,185	205,941	811,683	638,809	-55.17%
YoY %	-74.30%	30.12%	40.95%	97.72%	-74.63%	27.06%	-	-
Horiz. %	30.04%	116.90%	89.84%	63.74%	32.24%	127.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,894	746,784	573,919	407,185	205,941	811,683	638,809	-55.17%
YoY %	-74.30%	30.12%	40.95%	97.72%	-74.63%	27.06%	-	-
Horiz. %	30.04%	116.90%	89.84%	63.74%	32.24%	127.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.66%	25.72%	26.18%	25.00%	24.50%	24.93%	26.18%	-
YoY %	-0.23%	-1.76%	4.72%	2.04%	-1.72%	-4.77%	-	-
Horiz. %	98.01%	98.24%	100.00%	95.49%	93.58%	95.23%	100.00%	-
Total Cost	826,926	3,176,637	2,328,552	1,576,089	799,685	3,323,537	2,493,964	-52.12%
YoY %	-73.97%	36.42%	47.74%	97.09%	-75.94%	33.26%	-	-
Horiz. %	33.16%	127.37%	93.37%	63.20%	32.06%	133.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	628,224	439,788	439,719	596,785	614,109	405,413	451,192	24.71%
YoY %	42.85%	0.02%	-26.32%	-2.82%	51.48%	-10.15%	-	-
Horiz. %	139.24%	97.47%	97.46%	132.27%	136.11%	89.85%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	191,893	673,961	496,825	322,664	-	756,581	539,717	-49.84%
YoY %	-71.53%	35.65%	53.98%	0.00%	-	40.18%	-	-
Horiz. %	35.55%	124.87%	92.05%	59.78%	-	140.18%	100.00%	-
Div Payout %	100.00%	90.25%	86.57%	79.24%	-	93.21%	84.49%	-
YoY %	10.80%	4.25%	9.25%	0.00%	-	10.32%	-	-
Horiz. %	118.36%	106.82%	102.46%	93.79%	-	110.32%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	628,224	439,788	439,719	596,785	614,109	405,413	451,192	24.71%
YoY %	42.85%	0.02%	-26.32%	-2.82%	51.48%	-10.15%	-	-
Horiz. %	139.24%	97.47%	97.46%	132.27%	136.11%	89.85%	100.00%	-
NOSH	285,556	285,577	285,531	285,543	285,632	285,502	285,565	-0.00%
YoY %	-0.01%	0.02%	-0.00%	-0.03%	0.05%	-0.02%	-	-
Horiz. %	100.00%	100.00%	99.99%	99.99%	100.02%	99.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	18.83%	19.03%	19.77%	20.53%	20.48%	19.63%	20.39%	-
YoY %	-1.05%	-3.74%	-3.70%	0.24%	4.33%	-3.73%	-	-
Horiz. %	92.35%	93.33%	96.96%	100.69%	100.44%	96.27%	100.00%	-
ROE	30.55%	169.81%	130.52%	68.23%	33.53%	200.21%	141.58%	-
YoY %	-82.01%	30.10%	91.29%	103.49%	-83.25%	41.41%	-	-
Horiz. %	21.58%	119.94%	92.19%	48.19%	23.68%	141.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	356.78	1,373.86	1,016.51	694.56	352.07	1,448.40	1,097.04	-52.74%
YoY %	-74.03%	35.15%	46.35%	97.28%	-75.69%	32.03%	-	-
Horiz. %	32.52%	125.23%	92.66%	63.31%	32.09%	132.03%	100.00%	-
EPS	67.20	261.50	201.00	142.60	72.10	284.30	223.70	-55.17%
YoY %	-74.30%	30.10%	40.95%	97.78%	-74.64%	27.09%	-	-
Horiz. %	30.04%	116.90%	89.85%	63.75%	32.23%	127.09%	100.00%	-
DPS	67.20	236.00	174.00	113.00	0.00	265.00	189.00	-49.84%
YoY %	-71.53%	35.63%	53.98%	0.00%	0.00%	40.21%	-	-
Horiz. %	35.56%	124.87%	92.06%	59.79%	0.00%	140.21%	100.00%	-
NAPS	2.20	1.54	1.54	2.09	2.15	1.42	1.58	24.71%
YoY %	42.86%	0.00%	-26.32%	-2.79%	51.41%	-10.13%	-	-
Horiz. %	139.24%	97.47%	97.47%	132.28%	136.08%	89.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,452
RPS	356.82	1,374.08	1,016.52	694.59	352.20	1,448.26	1,097.18	-52.74%
YoY %	-74.03%	35.17%	46.35%	97.21%	-75.68%	32.00%	-	-
Horiz. %	32.52%	125.24%	92.65%	63.31%	32.10%	132.00%	100.00%	-
EPS	67.21	261.54	201.00	142.61	72.13	284.27	223.73	-55.17%
YoY %	-74.30%	30.12%	40.94%	97.71%	-74.63%	27.06%	-	-
Horiz. %	30.04%	116.90%	89.84%	63.74%	32.24%	127.06%	100.00%	-
DPS	67.21	236.04	174.00	113.01	0.00	264.97	189.02	-49.84%
YoY %	-71.53%	35.66%	53.97%	0.00%	0.00%	40.18%	-	-
Horiz. %	35.56%	124.88%	92.05%	59.79%	0.00%	140.18%	100.00%	-
NAPS	2.2002	1.5403	1.54	2.0901	2.1508	1.4199	1.5802	24.71%
YoY %	42.84%	0.02%	-26.32%	-2.82%	51.48%	-10.14%	-	-
Horiz. %	139.24%	97.48%	97.46%	132.27%	136.11%	89.86%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	44.14	42.80	44.04	44.75	45.50	44.50	41.50	-
P/RPS	12.37	3.12	4.33	6.44	12.92	3.07	3.78	120.57%
YoY %	296.47%	-27.94%	-32.76%	-50.15%	320.85%	-18.78%	-	-
Horiz. %	327.25%	82.54%	114.55%	170.37%	341.80%	81.22%	100.00%	-
P/EPS	65.68	16.37	21.91	31.38	63.11	15.65	18.55	132.48%
YoY %	301.22%	-25.29%	-30.18%	-50.28%	303.26%	-15.63%	-	-
Horiz. %	354.07%	88.25%	118.11%	169.16%	340.22%	84.37%	100.00%	-
EY	1.52	6.11	4.56	3.19	1.58	6.39	5.39	-57.02%
YoY %	-75.12%	33.99%	42.95%	101.90%	-75.27%	18.55%	-	-
Horiz. %	28.20%	113.36%	84.60%	59.18%	29.31%	118.55%	100.00%	-
DY	1.52	5.51	3.95	2.53	0.00	5.96	4.55	-51.88%
YoY %	-72.41%	39.49%	56.13%	0.00%	0.00%	30.99%	-	-
Horiz. %	33.41%	121.10%	86.81%	55.60%	0.00%	130.99%	100.00%	-
P/NAPS	20.06	27.79	28.60	21.41	21.16	31.34	26.27	-16.46%
YoY %	-27.82%	-2.83%	33.58%	1.18%	-32.48%	19.30%	-	-
Horiz. %	76.36%	105.79%	108.87%	81.50%	80.55%	119.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	22/04/10	11/02/10	19/11/09	23/07/09	23/04/09	19/02/09	23/10/08	-
Price	42.78	42.10	45.08	44.75	45.00	44.00	41.25	-
P/RPS	11.99	3.06	4.43	6.44	12.78	3.04	3.76	116.80%
YoY %	291.83%	-30.93%	-31.21%	-49.61%	320.39%	-19.15%	-	-
Horiz. %	318.88%	81.38%	117.82%	171.28%	339.89%	80.85%	100.00%	-
P/EPS	63.66	16.10	22.43	31.38	62.41	15.48	18.44	128.59%
YoY %	295.40%	-28.22%	-28.52%	-49.72%	303.17%	-16.05%	-	-
Horiz. %	345.23%	87.31%	121.64%	170.17%	338.45%	83.95%	100.00%	-
EY	1.57	6.21	4.46	3.19	1.60	6.46	5.42	-56.25%
YoY %	-74.72%	39.24%	39.81%	99.37%	-75.23%	19.19%	-	-
Horiz. %	28.97%	114.58%	82.29%	58.86%	29.52%	119.19%	100.00%	-
DY	1.57	5.61	3.86	2.53	0.00	6.02	4.58	-51.05%
YoY %	-72.01%	45.34%	52.57%	0.00%	0.00%	31.44%	-	-
Horiz. %	34.28%	122.49%	84.28%	55.24%	0.00%	131.44%	100.00%	-
P/NAPS	19.45	27.34	29.27	21.41	20.93	30.99	26.11	-17.83%
YoY %	-28.86%	-6.59%	36.71%	2.29%	-32.46%	18.69%	-	-
Horiz. %	74.49%	104.71%	112.10%	82.00%	80.16%	118.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos