[BAT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	2,012,694	1,018,820	3,923,421	2,902,471	1,983,274	1,005,626	4,135,220	-38.20%
YoY %	97.55%	-74.03%	35.18%	46.35%	97.22%	-75.68%	-	-
Horiz. %	48.67%	24.64%	94.88%	70.19%	47.96%	24.32%	100.00%	-
PBT	508,176	258,127	1,005,312	777,416	542,914	272,783	1,081,166	-39.63%
YoY %	96.87%	-74.32%	29.31%	43.19%	99.03%	-74.77%	-	-
Horiz. %	47.00%	23.87%	92.98%	71.91%	50.22%	25.23%	100.00%	-
Tax	-130,441	-66,233	-258,528	-203,497	-135,729	-66,842	-269,483	-38.43%
YoY %	-96.94%	74.38%	-27.04%	-49.93%	-103.06%	75.20%	-	-
Horiz. %	48.40%	24.58%	95.93%	75.51%	50.37%	24.80%	100.00%	-
NP	377,735	191,894	746,784	573,919	407,185	205,941	811,683	-40.03%
YoY %	96.85%	-74.30%	30.12%	40.95%	97.72%	-74.63%	-	-
Horiz. %	46.54%	23.64%	92.00%	70.71%	50.17%	25.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,735	191,894	746,784	573,919	407,185	205,941	811,683	-40.03%
YoY %	96.85%	-74.30%	30.12%	40.95%	97.72%	-74.63%	-	-
Horiz. %	46.54%	23.64%	92.00%	70.71%	50.17%	25.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.67%	25.66%	25.72%	26.18%	25.00%	24.50%	24.93%	-
YoY %	0.04%	-0.23%	-1.76%	4.72%	2.04%	-1.72%	-	-
Horiz. %	102.97%	102.93%	103.17%	105.01%	100.28%	98.28%	100.00%	-
Total Cost	1,634,959	826,926	3,176,637	2,328,552	1,576,089	799,685	3,323,537	-37.76%
YoY %	97.72%	-73.97%	36.42%	47.74%	97.09%	-75.94%	-	-
Horiz. %	49.19%	24.88%	95.58%	70.06%	47.42%	24.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,696	628,224	439,788	439,719	596,785	614,109	405,413	35.22%
YoY %	1.35%	42.85%	0.02%	-26.32%	-2.82%	51.48%	-	-
Horiz. %	157.05%	154.96%	108.48%	108.46%	147.20%	151.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	322,630	191,893	673,961	496,825	322,664	-	756,581	-43.43%
YoY %	68.13%	-71.53%	35.65%	53.98%	0.00%	-	-	-
Horiz. %	42.64%	25.36%	89.08%	65.67%	42.65%	-	100.00%	-
Div Payout %	85.41%	100.00%	90.25%	86.57%	79.24%	-	93.21%	-
YoY %	-14.59%	10.80%	4.25%	9.25%	0.00%	-	-	-
Horiz. %	91.63%	107.28%	96.82%	92.88%	85.01%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	636,696	628,224	439,788	439,719	596,785	614,109	405,413	35.22%
YoY %	1.35%	42.85%	0.02%	-26.32%	-2.82%	51.48%	-	-
Horiz. %	157.05%	154.96%	108.48%	108.46%	147.20%	151.48%	100.00%	-
NOSH	285,513	285,556	285,577	285,531	285,543	285,632	285,502	0.00%
YoY %	-0.02%	-0.01%	0.02%	-0.00%	-0.03%	0.05%	-	-
Horiz. %	100.00%	100.02%	100.03%	100.01%	100.01%	100.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	18.77%	18.83%	19.03%	19.77%	20.53%	20.48%	19.63%	-
YoY %	-0.32%	-1.05%	-3.74%	-3.70%	0.24%	4.33%	-	-
Horiz. %	95.62%	95.92%	96.94%	100.71%	104.58%	104.33%	100.00%	-
ROE	59.33%	30.55%	169.81%	130.52%	68.23%	33.53%	200.21%	-
YoY %	94.21%	-82.01%	30.10%	91.29%	103.49%	-83.25%	-	-
Horiz. %	29.63%	15.26%	84.82%	65.19%	34.08%	16.75%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	704.94	356.78	1,373.86	1,016.51	694.56	352.07	1,448.40	-38.20%
YoY %	97.58%	-74.03%	35.15%	46.35%	97.28%	-75.69%	-	-
Horiz. %	48.67%	24.63%	94.85%	70.18%	47.95%	24.31%	100.00%	-
EPS	132.30	67.20	261.50	201.00	142.60	72.10	284.30	-40.03%
YoY %	96.88%	-74.30%	30.10%	40.95%	97.78%	-74.64%	-	-
Horiz. %	46.54%	23.64%	91.98%	70.70%	50.16%	25.36%	100.00%	-
DPS	113.00	67.20	236.00	174.00	113.00	0.00	265.00	-43.43%
YoY %	68.15%	-71.53%	35.63%	53.98%	0.00%	0.00%	-	-
Horiz. %	42.64%	25.36%	89.06%	65.66%	42.64%	0.00%	100.00%	-
NAPS	2.23	2.20	1.54	1.54	2.09	2.15	1.42	35.21%
YoY %	1.36%	42.86%	0.00%	-26.32%	-2.79%	51.41%	-	-
Horiz. %	157.04%	154.93%	108.45%	108.45%	147.18%	151.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,503
RPS	704.90	356.82	1,374.08	1,016.52	694.59	352.20	1,448.26	-38.20%
YoY %	97.55%	-74.03%	35.17%	46.35%	97.21%	-75.68%	-	-
Horiz. %	48.67%	24.64%	94.88%	70.19%	47.96%	24.32%	100.00%	-
EPS	132.29	67.21	261.54	201.00	142.61	72.13	284.27	-40.03%
YoY %	96.83%	-74.30%	30.12%	40.94%	97.71%	-74.63%	-	-
Horiz. %	46.54%	23.64%	92.00%	70.71%	50.17%	25.37%	100.00%	-
DPS	112.99	67.21	236.04	174.00	113.01	0.00	264.97	-43.43%
YoY %	68.11%	-71.53%	35.66%	53.97%	0.00%	0.00%	-	-
Horiz. %	42.64%	25.37%	89.08%	65.67%	42.65%	0.00%	100.00%	-
NAPS	2.2299	2.2002	1.5403	1.54	2.0901	2.1508	1.4199	35.22%
YoY %	1.35%	42.84%	0.02%	-26.32%	-2.82%	51.48%	-	-
Horiz. %	157.05%	154.95%	108.48%	108.46%	147.20%	151.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	43.88	44.14	42.80	44.04	44.75	45.50	44.50	-
P/RPS	6.22	12.37	3.12	4.33	6.44	12.92	3.07	60.32%
YoY %	-49.72%	296.47%	-27.94%	-32.76%	-50.15%	320.85%	-	-
Horiz. %	202.61%	402.93%	101.63%	141.04%	209.77%	420.85%	100.00%	-
P/EPS	33.17	65.68	16.37	21.91	31.38	63.11	15.65	65.22%
YoY %	-49.50%	301.22%	-25.29%	-30.18%	-50.28%	303.26%	-	-
Horiz. %	211.95%	419.68%	104.60%	140.00%	200.51%	403.26%	100.00%	-
EY	3.02	1.52	6.11	4.56	3.19	1.58	6.39	-39.40%
YoY %	98.68%	-75.12%	33.99%	42.95%	101.90%	-75.27%	-	-
Horiz. %	47.26%	23.79%	95.62%	71.36%	49.92%	24.73%	100.00%	-
DY	2.58	1.52	5.51	3.95	2.53	0.00	5.96	-42.86%
YoY %	69.74%	-72.41%	39.49%	56.13%	0.00%	0.00%	-	-
Horiz. %	43.29%	25.50%	92.45%	66.28%	42.45%	0.00%	100.00%	-
P/NAPS	19.68	20.06	27.79	28.60	21.41	21.16	31.34	-26.73%
YoY %	-1.89%	-27.82%	-2.83%	33.58%	1.18%	-32.48%	-	-
Horiz. %	62.80%	64.01%	88.67%	91.26%	68.32%	67.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	22/07/10	22/04/10	11/02/10	19/11/09	23/07/09	23/04/09	19/02/09	-
Price	43.98	42.78	42.10	45.08	44.75	45.00	44.00	-
P/RPS	6.24	11.99	3.06	4.43	6.44	12.78	3.04	61.72%
YoY %	-47.96%	291.83%	-30.93%	-31.21%	-49.61%	320.39%	-	-
Horiz. %	205.26%	394.41%	100.66%	145.72%	211.84%	420.39%	100.00%	-
P/EPS	33.24	63.66	16.10	22.43	31.38	62.41	15.48	66.67%
YoY %	-47.79%	295.40%	-28.22%	-28.52%	-49.72%	303.17%	-	-
Horiz. %	214.73%	411.24%	104.01%	144.90%	202.71%	403.17%	100.00%	-
EY	3.01	1.57	6.21	4.46	3.19	1.60	6.46	-39.98%
YoY %	91.72%	-74.72%	39.24%	39.81%	99.37%	-75.23%	-	-
Horiz. %	46.59%	24.30%	96.13%	69.04%	49.38%	24.77%	100.00%	-
DY	2.57	1.57	5.61	3.86	2.53	0.00	6.02	-43.39%
YoY %	63.69%	-72.01%	45.34%	52.57%	0.00%	0.00%	-	-
Horiz. %	42.69%	26.08%	93.19%	64.12%	42.03%	0.00%	100.00%	-
P/NAPS	19.72	19.45	27.34	29.27	21.41	20.93	30.99	-26.07%
YoY %	1.39%	-28.86%	-6.59%	36.71%	2.29%	-32.46%	-	-
Horiz. %	63.63%	62.76%	88.22%	94.45%	69.09%	67.54%	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