[BAT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	3,132,773	2,035,057	1,021,410	3,830,869	2,882,633	1,874,222	937,186	123.07%
YoY %	53.94%	99.24%	-73.34%	32.89%	53.80%	99.98%	-	-
Horiz. %	334.27%	217.15%	108.99%	408.76%	307.58%	199.98%	100.00%	-
PBT	865,370	549,745	285,142	1,002,901	794,774	514,167	269,680	117.09%
YoY %	57.41%	92.80%	-71.57%	26.19%	54.58%	90.66%	-	-
Horiz. %	320.89%	203.85%	105.73%	371.89%	294.71%	190.66%	100.00%	-
Tax	-226,561	-143,153	-73,738	-270,970	-214,589	-138,825	-72,814	112.69%
YoY %	-58.26%	-94.14%	72.79%	-26.27%	-54.58%	-90.66%	-	-
Horiz. %	311.15%	196.60%	101.27%	372.14%	294.71%	190.66%	100.00%	-
NP	638,809	406,592	211,404	731,931	580,185	375,342	196,866	118.71%
YoY %	57.11%	92.33%	-71.12%	26.15%	54.58%	90.66%	-	-
Horiz. %	324.49%	206.53%	107.38%	371.79%	294.71%	190.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	638,809	406,592	211,404	731,931	580,185	375,342	196,866	118.71%
YoY %	57.11%	92.33%	-71.12%	26.15%	54.58%	90.66%	-	-
Horiz. %	324.49%	206.53%	107.38%	371.79%	294.71%	190.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.18%	26.04%	25.86%	27.02%	27.00%	27.00%	27.00%	-
YoY %	0.54%	0.70%	-4.29%	0.07%	0.00%	0.00%	-	-
Horiz. %	96.96%	96.44%	95.78%	100.07%	100.00%	100.00%	100.00%	-
Total Cost	2,493,964	1,628,465	810,006	3,098,938	2,302,448	1,498,880	740,320	124.22%
YoY %	53.15%	101.04%	-73.86%	34.59%	53.61%	102.46%	-	-
Horiz. %	336.88%	219.97%	109.41%	418.59%	311.01%	202.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	451,192	542,503	557,078	345,546	402,588	510,921	748,605	-28.58%
YoY %	-16.83%	-2.62%	61.22%	-14.17%	-21.20%	-31.75%	-	-
Horiz. %	60.27%	72.47%	74.42%	46.16%	53.78%	68.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	539,717	322,646	-	732,502	521,081	312,547	-	-
YoY %	67.28%	0.00%	-	40.57%	66.72%	0.00%	-	-
Horiz. %	172.68%	103.23%	-	234.37%	166.72%	100.00%	-	-
Div Payout %	84.49%	79.35%	-	100.08%	89.81%	83.27%	-	-
YoY %	6.48%	0.00%	-	11.44%	7.85%	0.00%	-	-
Horiz. %	101.47%	95.29%	-	120.19%	107.85%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	451,192	542,503	557,078	345,546	402,588	510,921	748,605	-28.58%
YoY %	-16.83%	-2.62%	61.22%	-14.17%	-21.20%	-31.75%	-	-
Horiz. %	60.27%	72.47%	74.42%	46.16%	53.78%	68.25%	100.00%	-
NOSH	285,565	285,528	285,681	285,575	285,524	285,431	285,727	-0.03%
YoY %	0.01%	-0.05%	0.04%	0.02%	0.03%	-0.10%	-	-
Horiz. %	99.94%	99.93%	99.98%	99.95%	99.93%	99.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	20.39%	19.98%	20.70%	19.11%	20.13%	20.03%	21.01%	-
YoY %	2.05%	-3.48%	8.32%	-5.07%	0.50%	-4.66%	-	-
Horiz. %	97.05%	95.10%	98.52%	90.96%	95.81%	95.34%	100.00%	-
ROE	141.58%	74.95%	37.95%	211.82%	144.11%	73.46%	26.30%	-
YoY %	88.90%	97.50%	-82.08%	46.98%	96.17%	179.32%	-	-
Horiz. %	538.33%	284.98%	144.30%	805.40%	547.95%	279.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,097.04	712.73	357.54	1,341.45	1,009.59	656.63	328.00	123.15%
YoY %	53.92%	99.34%	-73.35%	32.87%	53.75%	100.19%	-	-
Horiz. %	334.46%	217.30%	109.01%	408.98%	307.80%	200.19%	100.00%	-
EPS	223.70	142.40	74.00	256.30	203.20	131.50	68.90	118.79%
YoY %	57.09%	92.43%	-71.13%	26.13%	54.52%	90.86%	-	-
Horiz. %	324.67%	206.68%	107.40%	371.99%	294.92%	190.86%	100.00%	-
DPS	189.00	113.00	0.00	256.50	182.50	109.50	0.00	-
YoY %	67.26%	0.00%	0.00%	40.55%	66.67%	0.00%	-	-
Horiz. %	172.60%	103.20%	0.00%	234.25%	166.67%	100.00%	-	-
NAPS	1.58	1.90	1.95	1.21	1.41	1.79	2.62	-28.55%
YoY %	-16.84%	-2.56%	61.16%	-14.18%	-21.23%	-31.68%	-	-
Horiz. %	60.31%	72.52%	74.43%	46.18%	53.82%	68.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,774
RPS	1,097.18	712.73	357.72	1,341.67	1,009.57	656.40	328.23	123.07%
YoY %	53.94%	99.24%	-73.34%	32.90%	53.80%	99.98%	-	-
Horiz. %	334.27%	217.14%	108.98%	408.76%	307.58%	199.98%	100.00%	-
EPS	223.73	142.40	74.04	256.34	203.20	131.45	68.95	118.70%
YoY %	57.11%	92.33%	-71.12%	26.15%	54.58%	90.65%	-	-
Horiz. %	324.48%	206.53%	107.38%	371.78%	294.71%	190.65%	100.00%	-
DPS	189.02	113.00	0.00	256.54	182.50	109.46	0.00	-
YoY %	67.27%	0.00%	0.00%	40.57%	66.73%	0.00%	-	-
Horiz. %	172.68%	103.23%	0.00%	234.37%	166.73%	100.00%	-	-
NAPS	1.5802	1.90	1.951	1.2102	1.41	1.7894	2.6218	-28.58%
YoY %	-16.83%	-2.61%	61.21%	-14.17%	-21.20%	-31.75%	-	-
Horiz. %	60.27%	72.47%	74.41%	46.16%	53.78%	68.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	41.50	44.25	42.50	41.25	41.25	45.00	46.00	-
P/RPS	3.78	6.21	11.89	3.08	4.09	6.85	14.02	-58.16%
YoY %	-39.13%	-47.77%	286.04%	-24.69%	-40.29%	-51.14%	-	-
Horiz. %	26.96%	44.29%	84.81%	21.97%	29.17%	48.86%	100.00%	-
P/EPS	18.55	31.07	57.43	16.09	20.30	34.22	66.76	-57.31%
YoY %	-40.30%	-45.90%	256.93%	-20.74%	-40.68%	-48.74%	-	-
Horiz. %	27.79%	46.54%	86.02%	24.10%	30.41%	51.26%	100.00%	-
EY	5.39	3.22	1.74	6.21	4.93	2.92	1.50	134.05%
YoY %	67.39%	85.06%	-71.98%	25.96%	68.84%	94.67%	-	-
Horiz. %	359.33%	214.67%	116.00%	414.00%	328.67%	194.67%	100.00%	-
DY	4.55	2.55	0.00	6.22	4.42	2.43	0.00	-
YoY %	78.43%	0.00%	0.00%	40.72%	81.89%	0.00%	-	-
Horiz. %	187.24%	104.94%	0.00%	255.97%	181.89%	100.00%	-	-
P/NAPS	26.27	23.29	21.79	34.09	29.26	25.14	17.56	30.70%
YoY %	12.80%	6.88%	-36.08%	16.51%	16.39%	43.17%	-	-
Horiz. %	149.60%	132.63%	124.09%	194.13%	166.63%	143.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/10/08	17/07/08	22/04/08	21/02/08	24/10/07	19/07/07	24/04/07	-
Price	41.25	41.25	43.50	42.25	39.75	40.50	46.25	-
P/RPS	3.76	5.79	12.17	3.15	3.94	6.17	14.10	-58.47%
YoY %	-35.06%	-52.42%	286.35%	-20.05%	-36.14%	-56.24%	-	-
Horiz. %	26.67%	41.06%	86.31%	22.34%	27.94%	43.76%	100.00%	-
P/EPS	18.44	28.97	58.78	16.48	19.56	30.80	67.13	-57.64%
YoY %	-36.35%	-50.71%	256.67%	-15.75%	-36.49%	-54.12%	-	-
Horiz. %	27.47%	43.16%	87.56%	24.55%	29.14%	45.88%	100.00%	-
EY	5.42	3.45	1.70	6.07	5.11	3.25	1.49	135.96%
YoY %	57.10%	102.94%	-71.99%	18.79%	57.23%	118.12%	-	-
Horiz. %	363.76%	231.54%	114.09%	407.38%	342.95%	218.12%	100.00%	-
DY	4.58	2.74	0.00	6.07	4.59	2.70	0.00	-
YoY %	67.15%	0.00%	0.00%	32.24%	70.00%	0.00%	-	-
Horiz. %	169.63%	101.48%	0.00%	224.81%	170.00%	100.00%	-	-
P/NAPS	26.11	21.71	22.31	34.92	28.19	22.63	17.65	29.73%
YoY %	20.27%	-2.69%	-36.11%	23.87%	24.57%	28.22%	-	-
Horiz. %	147.93%	123.00%	126.40%	197.85%	159.72%	128.22%	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