[BAT] QoQ Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Quarter Result
Revenue	1,021,410	948,236	1,008,411	937,036	937,186	797,145	997,879	1.56%
YoY %	7.72%	-5.97%	7.62%	-0.02%	17.57%	-20.12%	-	-
Horiz. %	102.36%	95.03%	101.06%	93.90%	93.92%	79.88%	100.00%	-
PBT	285,142	208,127	280,607	244,487	269,680	170,403	299,049	-3.12%
YoY %	37.00%	-25.83%	14.77%	-9.34%	58.26%	-43.02%	-	-
Horiz. %	95.35%	69.60%	93.83%	81.75%	90.18%	56.98%	100.00%	-
Tax	-73,738	-56,381	-75,764	-66,011	-72,814	-47,773	-84,332	-8.55%
YoY %	-30.79%	25.58%	-14.77%	9.34%	-52.42%	43.35%	-	-
Horiz. %	87.44%	66.86%	89.84%	78.28%	86.34%	56.65%	100.00%	-
NP	211,404	151,746	204,843	178,476	196,866	122,630	214,717	-1.03%
YoY %	39.31%	-25.92%	14.77%	-9.34%	60.54%	-42.89%	-	-
Horiz. %	98.46%	70.67%	95.40%	83.12%	91.69%	57.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,404	151,746	204,843	178,476	196,866	122,630	214,717	-1.03%
YoY %	39.31%	-25.92%	14.77%	-9.34%	60.54%	-42.89%	-	-
Horiz. %	98.46%	70.67%	95.40%	83.12%	91.69%	57.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	27.09%	27.00%	27.00%	27.00%	28.04%	28.20%	-
YoY %	-4.54%	0.33%	0.00%	0.00%	-3.71%	-0.57%	-	-
Horiz. %	91.70%	96.06%	95.74%	95.74%	95.74%	99.43%	100.00%	-
Total Cost	810,006	796,490	803,568	758,560	740,320	674,515	783,162	2.27%
YoY %	1.70%	-0.88%	5.93%	2.46%	9.76%	-13.87%	-	-
Horiz. %	103.43%	101.70%	102.61%	96.86%	94.53%	86.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	557,078	345,786	402,829	511,155	748,605	550,409	428,291	19.13%
YoY %	61.10%	-14.16%	-21.19%	-31.72%	36.01%	28.51%	-	-
Horiz. %	130.07%	80.74%	94.05%	119.35%	174.79%	128.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	211,472	208,557	312,689	-	416,371	-	-
YoY %	-	1.40%	-33.30%	0.00%	-	0.00%	-	-
Horiz. %	-	50.79%	50.09%	75.10%	-	100.00%	-	-
Div Payout %	-	139.36%	101.81%	175.20%	-	339.53%	-	-
YoY %	-	36.88%	-41.89%	0.00%	-	0.00%	-	-
Horiz. %	-	41.04%	29.99%	51.60%	-	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	557,078	345,786	402,829	511,155	748,605	550,409	428,291	19.13%
YoY %	61.10%	-14.16%	-21.19%	-31.72%	36.01%	28.51%	-	-
Horiz. %	130.07%	80.74%	94.05%	119.35%	174.79%	128.51%	100.00%	-
NOSH	285,681	285,774	285,694	285,561	285,727	285,186	285,527	0.03%
YoY %	-0.03%	0.03%	0.05%	-0.06%	0.19%	-0.12%	-	-
Horiz. %	100.05%	100.09%	100.06%	100.01%	100.07%	99.88%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	20.70%	16.00%	20.31%	19.05%	21.01%	15.38%	21.52%	-
YoY %	29.37%	-21.22%	6.61%	-9.33%	36.61%	-28.53%	-	-
Horiz. %	96.19%	74.35%	94.38%	88.52%	97.63%	71.47%	100.00%	-
ROE	37.95%	43.88%	50.85%	34.92%	26.30%	22.28%	50.13%	-
YoY %	-13.51%	-13.71%	45.62%	32.78%	18.04%	-55.56%	-	-
Horiz. %	75.70%	87.53%	101.44%	69.66%	52.46%	44.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	357.54	331.81	352.97	328.14	328.00	279.52	349.49	1.52%
YoY %	7.75%	-5.99%	7.57%	0.04%	17.34%	-20.02%	-	-
Horiz. %	102.30%	94.94%	101.00%	93.89%	93.85%	79.98%	100.00%	-
EPS	74.00	53.10	71.70	62.50	68.90	43.00	75.20	-1.06%
YoY %	39.36%	-25.94%	14.72%	-9.29%	60.23%	-42.82%	-	-
Horiz. %	98.40%	70.61%	95.35%	83.11%	91.62%	57.18%	100.00%	-
DPS	0.00	74.00	73.00	109.50	0.00	146.00	0.00	-
YoY %	0.00%	1.37%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.68%	50.00%	75.00%	0.00%	100.00%	-	-
NAPS	1.95	1.21	1.41	1.79	2.62	1.93	1.50	19.09%
YoY %	61.16%	-14.18%	-21.23%	-31.68%	35.75%	28.67%	-	-
Horiz. %	130.00%	80.67%	94.00%	119.33%	174.67%	128.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 285,561
RPS	357.72	332.10	353.17	328.17	328.23	279.18	349.48	1.56%
YoY %	7.71%	-5.97%	7.62%	-0.02%	17.57%	-20.12%	-	-
Horiz. %	102.36%	95.03%	101.06%	93.90%	93.92%	79.88%	100.00%	-
EPS	74.04	53.15	71.74	62.51	68.95	42.95	75.20	-1.03%
YoY %	39.30%	-25.91%	14.77%	-9.34%	60.54%	-42.89%	-	-
Horiz. %	98.46%	70.68%	95.40%	83.12%	91.69%	57.11%	100.00%	-
DPS	0.00	74.06	73.04	109.51	0.00	145.82	0.00	-
YoY %	0.00%	1.40%	-33.30%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.79%	50.09%	75.10%	0.00%	100.00%	-	-
NAPS	1.951	1.211	1.4108	1.7902	2.6218	1.9277	1.50	19.13%
YoY %	61.11%	-14.16%	-21.19%	-31.72%	36.01%	28.51%	-	-
Horiz. %	130.07%	80.73%	94.05%	119.35%	174.79%	128.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	42.50	41.25	41.25	45.00	46.00	43.25	42.75	-
P/RPS	11.89	12.43	11.69	13.71	14.02	15.47	12.23	-1.86%
YoY %	-4.34%	6.33%	-14.73%	-2.21%	-9.37%	26.49%	-	-
Horiz. %	97.22%	101.64%	95.58%	112.10%	114.64%	126.49%	100.00%	-
P/EPS	57.43	77.68	57.53	72.00	66.76	100.58	56.85	0.67%
YoY %	-26.07%	35.03%	-20.10%	7.85%	-33.62%	76.92%	-	-
Horiz. %	101.02%	136.64%	101.20%	126.65%	117.43%	176.92%	100.00%	-
EY	1.74	1.29	1.74	1.39	1.50	0.99	1.76	-0.75%
YoY %	34.88%	-25.86%	25.18%	-7.33%	51.52%	-43.75%	-	-
Horiz. %	98.86%	73.30%	98.86%	78.98%	85.23%	56.25%	100.00%	-
DY	0.00	1.79	1.77	2.43	0.00	3.38	0.00	-
YoY %	0.00%	1.13%	-27.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	52.96%	52.37%	71.89%	0.00%	100.00%	-	-
P/NAPS	21.79	34.09	29.26	25.14	17.56	22.41	28.50	-16.37%
YoY %	-36.08%	16.51%	16.39%	43.17%	-21.64%	-21.37%	-	-
Horiz. %	76.46%	119.61%	102.67%	88.21%	61.61%	78.63%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/04/08	21/02/08	24/10/07	19/07/07	24/04/07	15/02/07	20/10/06	-
Price	43.50	42.25	39.75	40.50	46.25	46.00	42.75	-
P/RPS	12.17	12.73	11.26	12.34	14.10	16.46	12.23	-0.32%
YoY %	-4.40%	13.06%	-8.75%	-12.48%	-14.34%	34.59%	-	-
Horiz. %	99.51%	104.09%	92.07%	100.90%	115.29%	134.59%	100.00%	-
P/EPS	58.78	79.57	55.44	64.80	67.13	106.98	56.85	2.24%
YoY %	-26.13%	43.52%	-14.44%	-3.47%	-37.25%	88.18%	-	-
Horiz. %	103.39%	139.96%	97.52%	113.98%	118.08%	188.18%	100.00%	-
EY	1.70	1.26	1.80	1.54	1.49	0.93	1.76	-2.28%
YoY %	34.92%	-30.00%	16.88%	3.36%	60.22%	-47.16%	-	-
Horiz. %	96.59%	71.59%	102.27%	87.50%	84.66%	52.84%	100.00%	-
DY	0.00	1.75	1.84	2.70	0.00	3.17	0.00	-
YoY %	0.00%	-4.89%	-31.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	55.21%	58.04%	85.17%	0.00%	100.00%	-	-
P/NAPS	22.31	34.92	28.19	22.63	17.65	23.83	28.50	-15.04%
YoY %	-36.11%	23.87%	24.57%	28.22%	-25.93%	-16.39%	-	-
Horiz. %	78.28%	122.53%	98.91%	79.40%	61.93%	83.61%	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