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

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	4,135,220	3,132,773	2,035,057	1,021,410	3,830,869	2,882,633	1,874,222	69.07%
YoY %	32.00%	53.94%	99.24%	-73.34%	32.89%	53.80%	-	-
Horiz. %	220.64%	167.15%	108.58%	54.50%	204.40%	153.80%	100.00%	-
PBT	1,081,166	865,370	549,745	285,142	1,002,901	794,774	514,167	63.76%
YoY %	24.94%	57.41%	92.80%	-71.57%	26.19%	54.58%	-	-
Horiz. %	210.28%	168.31%	106.92%	55.46%	195.05%	154.58%	100.00%	-
Tax	-269,483	-226,561	-143,153	-73,738	-270,970	-214,589	-138,825	55.29%
YoY %	-18.95%	-58.26%	-94.14%	72.79%	-26.27%	-54.58%	-	-
Horiz. %	194.12%	163.20%	103.12%	53.12%	195.19%	154.58%	100.00%	-
NP	811,683	638,809	406,592	211,404	731,931	580,185	375,342	66.83%
YoY %	27.06%	57.11%	92.33%	-71.12%	26.15%	54.58%	-	-
Horiz. %	216.25%	170.19%	108.33%	56.32%	195.00%	154.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	811,683	638,809	406,592	211,404	731,931	580,185	375,342	66.83%
YoY %	27.06%	57.11%	92.33%	-71.12%	26.15%	54.58%	-	-
Horiz. %	216.25%	170.19%	108.33%	56.32%	195.00%	154.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	26.18%	26.04%	25.86%	27.02%	27.00%	27.00%	-
YoY %	-4.77%	0.54%	0.70%	-4.29%	0.07%	0.00%	-	-
Horiz. %	92.33%	96.96%	96.44%	95.78%	100.07%	100.00%	100.00%	-
Total Cost	3,323,537	2,493,964	1,628,465	810,006	3,098,938	2,302,448	1,498,880	69.63%
YoY %	33.26%	53.15%	101.04%	-73.86%	34.59%	53.61%	-	-
Horiz. %	221.73%	166.39%	108.65%	54.04%	206.75%	153.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,413	451,192	542,503	557,078	345,546	402,588	510,921	-14.23%
YoY %	-10.15%	-16.83%	-2.62%	61.22%	-14.17%	-21.20%	-	-
Horiz. %	79.35%	88.31%	106.18%	109.03%	67.63%	78.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	756,581	539,717	322,646	-	732,502	521,081	312,547	79.80%
YoY %	40.18%	67.28%	0.00%	-	40.57%	66.72%	-	-
Horiz. %	242.07%	172.68%	103.23%	-	234.37%	166.72%	100.00%	-
Div Payout %	93.21%	84.49%	79.35%	-	100.08%	89.81%	83.27%	-
YoY %	10.32%	6.48%	0.00%	-	11.44%	7.85%	-	-
Horiz. %	111.94%	101.47%	95.29%	-	120.19%	107.85%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	405,413	451,192	542,503	557,078	345,546	402,588	510,921	-14.23%
YoY %	-10.15%	-16.83%	-2.62%	61.22%	-14.17%	-21.20%	-	-
Horiz. %	79.35%	88.31%	106.18%	109.03%	67.63%	78.80%	100.00%	-
NOSH	285,502	285,565	285,528	285,681	285,575	285,524	285,431	0.01%
YoY %	-0.02%	0.01%	-0.05%	0.04%	0.02%	0.03%	-	-
Horiz. %	100.02%	100.05%	100.03%	100.09%	100.05%	100.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	19.63%	20.39%	19.98%	20.70%	19.11%	20.13%	20.03%	-
YoY %	-3.73%	2.05%	-3.48%	8.32%	-5.07%	0.50%	-	-
Horiz. %	98.00%	101.80%	99.75%	103.34%	95.41%	100.50%	100.00%	-
ROE	200.21%	141.58%	74.95%	37.95%	211.82%	144.11%	73.46%	-
YoY %	41.41%	88.90%	97.50%	-82.08%	46.98%	96.17%	-	-
Horiz. %	272.54%	192.73%	102.03%	51.66%	288.35%	196.17%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,448.40	1,097.04	712.73	357.54	1,341.45	1,009.59	656.63	69.04%
YoY %	32.03%	53.92%	99.34%	-73.35%	32.87%	53.75%	-	-
Horiz. %	220.58%	167.07%	108.54%	54.45%	204.29%	153.75%	100.00%	-
EPS	284.30	223.70	142.40	74.00	256.30	203.20	131.50	66.80%
YoY %	27.09%	57.09%	92.43%	-71.13%	26.13%	54.52%	-	-
Horiz. %	216.20%	170.11%	108.29%	56.27%	194.90%	154.52%	100.00%	-
DPS	265.00	189.00	113.00	0.00	256.50	182.50	109.50	79.77%
YoY %	40.21%	67.26%	0.00%	0.00%	40.55%	66.67%	-	-
Horiz. %	242.01%	172.60%	103.20%	0.00%	234.25%	166.67%	100.00%	-
NAPS	1.42	1.58	1.90	1.95	1.21	1.41	1.79	-14.24%
YoY %	-10.13%	-16.84%	-2.56%	61.16%	-14.18%	-21.23%	-	-
Horiz. %	79.33%	88.27%	106.15%	108.94%	67.60%	78.77%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,681
RPS	1,448.26	1,097.18	712.73	357.72	1,341.67	1,009.57	656.40	69.07%
YoY %	32.00%	53.94%	99.24%	-73.34%	32.90%	53.80%	-	-
Horiz. %	220.64%	167.15%	108.58%	54.50%	204.40%	153.80%	100.00%	-
EPS	284.27	223.73	142.40	74.04	256.34	203.20	131.45	66.83%
YoY %	27.06%	57.11%	92.33%	-71.12%	26.15%	54.58%	-	-
Horiz. %	216.26%	170.20%	108.33%	56.33%	195.01%	154.58%	100.00%	-
DPS	264.97	189.02	113.00	0.00	256.54	182.50	109.46	79.80%
YoY %	40.18%	67.27%	0.00%	0.00%	40.57%	66.73%	-	-
Horiz. %	242.07%	172.68%	103.23%	0.00%	234.37%	166.73%	100.00%	-
NAPS	1.4199	1.5802	1.90	1.951	1.2102	1.41	1.7894	-14.22%
YoY %	-10.14%	-16.83%	-2.61%	61.21%	-14.17%	-21.20%	-	-
Horiz. %	79.35%	88.31%	106.18%	109.03%	67.63%	78.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	3.78	6.21	11.89	3.08	4.09	6.85	-41.29%
YoY %	-18.78%	-39.13%	-47.77%	286.04%	-24.69%	-40.29%	-	-
Horiz. %	44.82%	55.18%	90.66%	173.58%	44.96%	59.71%	100.00%	-
P/EPS	15.65	18.55	31.07	57.43	16.09	20.30	34.22	-40.49%
YoY %	-15.63%	-40.30%	-45.90%	256.93%	-20.74%	-40.68%	-	-
Horiz. %	45.73%	54.21%	90.79%	167.83%	47.02%	59.32%	100.00%	-
EY	6.39	5.39	3.22	1.74	6.21	4.93	2.92	68.15%
YoY %	18.55%	67.39%	85.06%	-71.98%	25.96%	68.84%	-	-
Horiz. %	218.84%	184.59%	110.27%	59.59%	212.67%	168.84%	100.00%	-
DY	5.96	4.55	2.55	0.00	6.22	4.42	2.43	81.37%
YoY %	30.99%	78.43%	0.00%	0.00%	40.72%	81.89%	-	-
Horiz. %	245.27%	187.24%	104.94%	0.00%	255.97%	181.89%	100.00%	-
P/NAPS	31.34	26.27	23.29	21.79	34.09	29.26	25.14	15.75%
YoY %	19.30%	12.80%	6.88%	-36.08%	16.51%	16.39%	-	-
Horiz. %	124.66%	104.49%	92.64%	86.67%	135.60%	116.39%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
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	3.76	5.79	12.17	3.15	3.94	6.17	-37.48%
YoY %	-19.15%	-35.06%	-52.42%	286.35%	-20.05%	-36.14%	-	-
Horiz. %	49.27%	60.94%	93.84%	197.24%	51.05%	63.86%	100.00%	-
P/EPS	15.48	18.44	28.97	58.78	16.48	19.56	30.80	-36.65%
YoY %	-16.05%	-36.35%	-50.71%	256.67%	-15.75%	-36.49%	-	-
Horiz. %	50.26%	59.87%	94.06%	190.84%	53.51%	63.51%	100.00%	-
EY	6.46	5.42	3.45	1.70	6.07	5.11	3.25	57.75%
YoY %	19.19%	57.10%	102.94%	-71.99%	18.79%	57.23%	-	-
Horiz. %	198.77%	166.77%	106.15%	52.31%	186.77%	157.23%	100.00%	-
DY	6.02	4.58	2.74	0.00	6.07	4.59	2.70	70.25%
YoY %	31.44%	67.15%	0.00%	0.00%	32.24%	70.00%	-	-
Horiz. %	222.96%	169.63%	101.48%	0.00%	224.81%	170.00%	100.00%	-
P/NAPS	30.99	26.11	21.71	22.31	34.92	28.19	22.63	23.20%
YoY %	18.69%	20.27%	-2.69%	-36.11%	23.87%	24.57%	-	-
Horiz. %	136.94%	115.38%	95.93%	98.59%	154.31%	124.57%	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