[BAT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Cumulative Result
Revenue	2,926,654	1,768,105	894,435	3,263,725	2,555,279	1,559,489	753,069	146.98%
YoY %	65.52%	97.68%	-72.59%	27.72%	63.85%	107.08%	-	-
Horiz. %	388.63%	234.79%	118.77%	433.39%	339.32%	207.08%	100.00%	-
PBT	705,823	409,298	234,646	1,082,815	885,502	560,592	277,197	86.36%
YoY %	72.45%	74.43%	-78.33%	22.28%	57.96%	102.24%	-	-
Horiz. %	254.63%	147.66%	84.65%	390.63%	319.45%	202.24%	100.00%	-
Tax	-203,872	-117,878	-67,578	-300,731	-246,169	-155,845	-77,061	91.17%
YoY %	-72.95%	-74.43%	77.53%	-22.16%	-57.96%	-102.24%	-	-
Horiz. %	264.56%	152.97%	87.69%	390.25%	319.45%	202.24%	100.00%	-
NP	501,951	291,420	167,068	782,084	639,333	404,747	200,136	84.49%
YoY %	72.24%	74.43%	-78.64%	22.33%	57.96%	102.24%	-	-
Horiz. %	250.80%	145.61%	83.48%	390.78%	319.45%	202.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	501,951	291,420	167,068	782,084	639,333	404,747	200,136	84.49%
YoY %	72.24%	74.43%	-78.64%	22.33%	57.96%	102.24%	-	-
Horiz. %	250.80%	145.61%	83.48%	390.78%	319.45%	202.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.88%	28.80%	28.80%	27.77%	27.80%	27.80%	27.80%	-
YoY %	0.28%	0.00%	3.71%	-0.11%	0.00%	0.00%	-	-
Horiz. %	103.88%	103.60%	103.60%	99.89%	100.00%	100.00%	100.00%	-
Total Cost	2,424,703	1,476,685	727,367	2,481,641	1,915,946	1,154,742	552,933	167.67%
YoY %	64.20%	103.02%	-70.69%	29.53%	65.92%	108.84%	-	-
Horiz. %	438.52%	267.06%	131.55%	448.81%	346.51%	208.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,354	128,441	379,829	205,586	57,108	145,571	314,050	-49.87%
YoY %	-13.30%	-66.18%	84.75%	260.00%	-60.77%	-53.65%	-	-
Horiz. %	35.46%	40.90%	120.95%	65.46%	18.18%	46.35%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	236,413	236,332	-	709,272	328,946	328,821	-	-
YoY %	0.03%	0.00%	-	115.62%	0.04%	0.00%	-	-
Horiz. %	71.90%	71.87%	-	215.70%	100.04%	100.00%	-	-
Div Payout %	47.10%	81.10%	-	90.69%	51.45%	81.24%	-	-
YoY %	-41.92%	0.00%	-	76.27%	-36.67%	0.00%	-	-
Horiz. %	57.98%	99.83%	-	111.63%	63.33%	100.00%	-	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	111,354	128,441	379,829	205,586	57,108	145,571	314,050	-49.87%
YoY %	-13.30%	-66.18%	84.75%	260.00%	-60.77%	-53.65%	-	-
Horiz. %	35.46%	40.90%	120.95%	65.46%	18.18%	46.35%	100.00%	-
NOSH	285,523	285,426	285,586	285,536	285,544	285,435	285,500	0.00%
YoY %	0.03%	-0.06%	0.02%	-0.00%	0.04%	-0.02%	-	-
Horiz. %	100.01%	99.97%	100.03%	100.01%	100.02%	99.98%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	17.15%	16.48%	18.68%	23.96%	25.02%	25.95%	26.58%	-
YoY %	4.07%	-11.78%	-22.04%	-4.24%	-3.58%	-2.37%	-	-
Horiz. %	64.52%	62.00%	70.28%	90.14%	94.13%	97.63%	100.00%	-
ROE	450.77%	226.89%	43.98%	380.42%	1,119.50%	278.04%	63.73%	-
YoY %	98.67%	415.89%	-88.44%	-66.02%	302.64%	336.28%	-	-
Horiz. %	707.31%	356.02%	69.01%	596.92%	1,756.63%	436.28%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	1,025.01	619.46	313.19	1,143.02	894.88	546.36	263.77	146.96%
YoY %	65.47%	97.79%	-72.60%	27.73%	63.79%	107.14%	-	-
Horiz. %	388.60%	234.85%	118.74%	433.34%	339.27%	207.14%	100.00%	-
EPS	175.80	102.10	58.50	273.90	223.90	141.80	70.10	84.48%
YoY %	72.18%	74.53%	-78.64%	22.33%	57.90%	102.28%	-	-
Horiz. %	250.78%	145.65%	83.45%	390.73%	319.40%	202.28%	100.00%	-
DPS	82.80	82.80	0.00	248.40	115.20	115.20	0.00	-
YoY %	0.00%	0.00%	0.00%	115.62%	0.00%	0.00%	-	-
Horiz. %	71.88%	71.88%	0.00%	215.62%	100.00%	100.00%	-	-
NAPS	0.39	0.45	1.33	0.72	0.20	0.51	1.10	-49.87%
YoY %	-13.33%	-66.17%	84.72%	260.00%	-60.78%	-53.64%	-	-
Horiz. %	35.45%	40.91%	120.91%	65.45%	18.18%	46.36%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 285,502
RPS	1,024.99	619.24	313.25	1,143.04	894.92	546.17	263.74	146.98%
YoY %	65.52%	97.68%	-72.60%	27.73%	63.85%	107.09%	-	-
Horiz. %	388.64%	234.79%	118.77%	433.40%	339.32%	207.09%	100.00%	-
EPS	175.80	102.06	58.51	273.91	223.91	141.75	70.09	84.50%
YoY %	72.25%	74.43%	-78.64%	22.33%	57.96%	102.24%	-	-
Horiz. %	250.82%	145.61%	83.48%	390.80%	319.46%	202.24%	100.00%	-
DPS	82.80	82.77	0.00	248.41	115.21	115.16	0.00	-
YoY %	0.04%	0.00%	0.00%	115.61%	0.04%	0.00%	-	-
Horiz. %	71.90%	71.87%	0.00%	215.71%	100.04%	100.00%	-	-
NAPS	0.39	0.4498	1.3303	0.72	0.20	0.5098	1.0999	-49.87%
YoY %	-13.29%	-66.19%	84.76%	260.00%	-60.77%	-53.65%	-	-
Horiz. %	35.46%	40.89%	120.95%	65.46%	18.18%	46.35%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	38.00	41.75	43.50	45.75	46.25	50.50	48.50	-
P/RPS	3.71	6.74	13.89	4.00	5.17	9.24	18.39	-65.56%
YoY %	-44.96%	-51.48%	247.25%	-22.63%	-44.05%	-49.76%	-	-
Horiz. %	20.17%	36.65%	75.53%	21.75%	28.11%	50.24%	100.00%	-
P/EPS	21.62	40.89	74.36	16.70	20.66	35.61	69.19	-53.91%
YoY %	-47.13%	-45.01%	345.27%	-19.17%	-41.98%	-48.53%	-	-
Horiz. %	31.25%	59.10%	107.47%	24.14%	29.86%	51.47%	100.00%	-
EY	4.63	2.45	1.34	5.99	4.84	2.81	1.45	116.68%
YoY %	88.98%	82.84%	-77.63%	23.76%	72.24%	93.79%	-	-
Horiz. %	319.31%	168.97%	92.41%	413.10%	333.79%	193.79%	100.00%	-
DY	2.18	1.98	0.00	5.43	2.49	2.28	0.00	-
YoY %	10.10%	0.00%	0.00%	118.07%	9.21%	0.00%	-	-
Horiz. %	95.61%	86.84%	0.00%	238.16%	109.21%	100.00%	-	-
P/NAPS	97.44	92.78	32.71	63.54	231.25	99.02	44.09	69.58%
YoY %	5.02%	183.64%	-48.52%	-72.52%	133.54%	124.59%	-	-
Horiz. %	221.00%	210.43%	74.19%	144.11%	524.50%	224.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/10/05	27/07/05	27/04/05	24/02/05	26/10/04	02/08/04	27/04/04	-
Price	36.75	42.00	44.25	47.00	45.50	50.25	48.00	-
P/RPS	3.59	6.78	14.13	4.11	5.08	9.20	18.20	-66.08%
YoY %	-47.05%	-52.02%	243.80%	-19.09%	-44.78%	-49.45%	-	-
Horiz. %	19.73%	37.25%	77.64%	22.58%	27.91%	50.55%	100.00%	-
P/EPS	20.90	41.14	75.64	17.16	20.32	35.44	68.47	-54.63%
YoY %	-49.20%	-45.61%	340.79%	-15.55%	-42.66%	-48.24%	-	-
Horiz. %	30.52%	60.08%	110.47%	25.06%	29.68%	51.76%	100.00%	-
EY	4.78	2.43	1.32	5.83	4.92	2.82	1.46	120.32%
YoY %	96.71%	84.09%	-77.36%	18.50%	74.47%	93.15%	-	-
Horiz. %	327.40%	166.44%	90.41%	399.32%	336.99%	193.15%	100.00%	-
DY	2.25	1.97	0.00	5.29	2.53	2.29	0.00	-
YoY %	14.21%	0.00%	0.00%	109.09%	10.48%	0.00%	-	-
Horiz. %	98.25%	86.03%	0.00%	231.00%	110.48%	100.00%	-	-
P/NAPS	94.23	93.33	33.27	65.28	227.50	98.53	43.64	66.98%
YoY %	0.96%	180.52%	-49.03%	-71.31%	130.89%	125.78%	-	-
Horiz. %	215.93%	213.86%	76.24%	149.59%	521.31%	225.78%	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