[BAT] QoQ Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Quarter Result
Revenue	1,018,820	1,020,950	919,197	977,648	1,005,626	1,002,447	1,097,716	-4.85%
YoY %	-0.21%	11.07%	-5.98%	-2.78%	0.32%	-8.68%	-	-
Horiz. %	92.81%	93.01%	83.74%	89.06%	91.61%	91.32%	100.00%	-
PBT	258,127	227,896	234,502	270,131	272,783	215,796	315,625	-12.55%
YoY %	13.27%	-2.82%	-13.19%	-0.97%	26.41%	-31.63%	-	-
Horiz. %	81.78%	72.20%	74.30%	85.59%	86.43%	68.37%	100.00%	-
Tax	-66,233	-55,031	-67,768	-68,887	-66,842	-42,922	-83,408	-14.26%
YoY %	-20.36%	18.80%	1.62%	-3.06%	-55.73%	48.54%	-	-
Horiz. %	79.41%	65.98%	81.25%	82.59%	80.14%	51.46%	100.00%	-
NP	191,894	172,865	166,734	201,244	205,941	172,874	232,217	-11.95%
YoY %	11.01%	3.68%	-17.15%	-2.28%	19.13%	-25.55%	-	-
Horiz. %	82.64%	74.44%	71.80%	86.66%	88.68%	74.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,894	172,865	166,734	201,244	205,941	172,874	232,217	-11.95%
YoY %	11.01%	3.68%	-17.15%	-2.28%	19.13%	-25.55%	-	-
Horiz. %	82.64%	74.44%	71.80%	86.66%	88.68%	74.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.66%	24.15%	28.90%	25.50%	24.50%	19.89%	26.43%	-
YoY %	6.25%	-16.44%	13.33%	4.08%	23.18%	-24.74%	-	-
Horiz. %	97.09%	91.37%	109.35%	96.48%	92.70%	75.26%	100.00%	-
Total Cost	826,926	848,085	752,463	776,404	799,685	829,573	865,499	-2.99%
YoY %	-2.49%	12.71%	-3.08%	-2.91%	-3.60%	-4.15%	-	-
Horiz. %	95.54%	97.99%	86.94%	89.71%	92.40%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	628,224	440,019	439,675	596,595	614,109	405,753	451,295	24.69%
YoY %	42.77%	0.08%	-26.30%	-2.85%	51.35%	-10.09%	-	-
Horiz. %	139.20%	97.50%	97.43%	132.20%	136.08%	89.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	191,893	177,150	174,157	322,561	-	217,164	217,078	-7.89%
YoY %	8.32%	1.72%	-46.01%	0.00%	-	0.04%	-	-
Horiz. %	88.40%	81.61%	80.23%	148.59%	-	100.04%	100.00%	-
Div Payout %	100.00%	102.48%	104.45%	160.28%	-	125.62%	93.48%	-
YoY %	-2.42%	-1.89%	-34.83%	0.00%	-	34.38%	-	-
Horiz. %	106.97%	109.63%	111.74%	171.46%	-	134.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	628,224	440,019	439,675	596,595	614,109	405,753	451,295	24.69%
YoY %	42.77%	0.08%	-26.30%	-2.85%	51.35%	-10.09%	-	-
Horiz. %	139.20%	97.50%	97.43%	132.20%	136.08%	89.91%	100.00%	-
NOSH	285,556	285,727	285,503	285,452	285,632	285,742	285,629	-0.01%
YoY %	-0.06%	0.08%	0.02%	-0.06%	-0.04%	0.04%	-	-
Horiz. %	99.97%	100.03%	99.96%	99.94%	100.00%	100.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	18.83%	16.93%	18.14%	20.58%	20.48%	17.25%	21.15%	-
YoY %	11.22%	-6.67%	-11.86%	0.49%	18.72%	-18.44%	-	-
Horiz. %	89.03%	80.05%	85.77%	97.30%	96.83%	81.56%	100.00%	-
ROE	30.55%	39.29%	37.92%	33.73%	33.53%	42.61%	51.46%	-
YoY %	-22.24%	3.61%	12.42%	0.60%	-21.31%	-17.20%	-	-
Horiz. %	59.37%	76.35%	73.69%	65.55%	65.16%	82.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	356.78	357.32	321.96	342.49	352.07	350.82	384.31	-4.83%
YoY %	-0.15%	10.98%	-5.99%	-2.72%	0.36%	-8.71%	-	-
Horiz. %	92.84%	92.98%	83.78%	89.12%	91.61%	91.29%	100.00%	-
EPS	67.20	60.50	58.40	70.50	72.10	60.50	81.30	-11.93%
YoY %	11.07%	3.60%	-17.16%	-2.22%	19.17%	-25.58%	-	-
Horiz. %	82.66%	74.42%	71.83%	86.72%	88.68%	74.42%	100.00%	-
DPS	67.20	62.00	61.00	113.00	0.00	76.00	76.00	-7.88%
YoY %	8.39%	1.64%	-46.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.42%	81.58%	80.26%	148.68%	0.00%	100.00%	100.00%	-
NAPS	2.20	1.54	1.54	2.09	2.15	1.42	1.58	24.71%
YoY %	42.86%	0.00%	-26.32%	-2.79%	51.41%	-10.13%	-	-
Horiz. %	139.24%	97.47%	97.47%	132.28%	136.08%	89.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,452
RPS	356.82	357.56	321.93	342.40	352.20	351.08	384.45	-4.85%
YoY %	-0.21%	11.07%	-5.98%	-2.78%	0.32%	-8.68%	-	-
Horiz. %	92.81%	93.01%	83.74%	89.06%	91.61%	91.32%	100.00%	-
EPS	67.21	60.54	58.39	70.48	72.13	60.54	81.33	-11.94%
YoY %	11.02%	3.68%	-17.15%	-2.29%	19.14%	-25.56%	-	-
Horiz. %	82.64%	74.44%	71.79%	86.66%	88.69%	74.44%	100.00%	-
DPS	67.21	62.04	60.99	112.97	0.00	76.06	76.03	-7.89%
YoY %	8.33%	1.72%	-46.01%	0.00%	0.00%	0.04%	-	-
Horiz. %	88.40%	81.60%	80.22%	148.59%	0.00%	100.04%	100.00%	-
NAPS	2.2002	1.5411	1.5399	2.0894	2.1508	1.4211	1.5806	24.69%
YoY %	42.77%	0.08%	-26.30%	-2.85%	51.35%	-10.09%	-	-
Horiz. %	139.20%	97.50%	97.43%	132.19%	136.07%	89.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	44.14	42.80	44.04	44.75	45.50	44.50	41.50	-
P/RPS	12.37	11.98	13.68	13.07	12.92	12.68	10.80	9.47%
YoY %	3.26%	-12.43%	4.67%	1.16%	1.89%	17.41%	-	-
Horiz. %	114.54%	110.93%	126.67%	121.02%	119.63%	117.41%	100.00%	-
P/EPS	65.68	70.74	75.41	63.48	63.11	73.55	51.05	18.31%
YoY %	-7.15%	-6.19%	18.79%	0.59%	-14.19%	44.07%	-	-
Horiz. %	128.66%	138.57%	147.72%	124.35%	123.62%	144.07%	100.00%	-
EY	1.52	1.41	1.33	1.58	1.58	1.36	1.96	-15.60%
YoY %	7.80%	6.02%	-15.82%	0.00%	16.18%	-30.61%	-	-
Horiz. %	77.55%	71.94%	67.86%	80.61%	80.61%	69.39%	100.00%	-
DY	1.52	1.45	1.39	2.53	0.00	1.71	1.83	-11.64%
YoY %	4.83%	4.32%	-45.06%	0.00%	0.00%	-6.56%	-	-
Horiz. %	83.06%	79.23%	75.96%	138.25%	0.00%	93.44%	100.00%	-
P/NAPS	20.06	27.79	28.60	21.41	21.16	31.34	26.27	-16.46%
YoY %	-27.82%	-2.83%	33.58%	1.18%	-32.48%	19.30%	-	-
Horiz. %	76.36%	105.79%	108.87%	81.50%	80.55%	119.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	22/04/10	11/02/10	19/11/09	23/07/09	23/04/09	19/02/09	23/10/08	-
Price	42.78	42.10	45.08	44.75	45.00	44.00	41.25	-
P/RPS	11.99	11.78	14.00	13.07	12.78	12.54	10.73	7.69%
YoY %	1.78%	-15.86%	7.12%	2.27%	1.91%	16.87%	-	-
Horiz. %	111.74%	109.79%	130.48%	121.81%	119.11%	116.87%	100.00%	-
P/EPS	63.66	69.59	77.19	63.48	62.41	72.73	50.74	16.34%
YoY %	-8.52%	-9.85%	21.60%	1.71%	-14.19%	43.34%	-	-
Horiz. %	125.46%	137.15%	152.13%	125.11%	123.00%	143.34%	100.00%	-
EY	1.57	1.44	1.30	1.58	1.60	1.38	1.97	-14.05%
YoY %	9.03%	10.77%	-17.72%	-1.25%	15.94%	-29.95%	-	-
Horiz. %	79.70%	73.10%	65.99%	80.20%	81.22%	70.05%	100.00%	-
DY	1.57	1.47	1.35	2.53	0.00	1.73	1.84	-10.04%
YoY %	6.80%	8.89%	-46.64%	0.00%	0.00%	-5.98%	-	-
Horiz. %	85.33%	79.89%	73.37%	137.50%	0.00%	94.02%	100.00%	-
P/NAPS	19.45	27.34	29.27	21.41	20.93	30.99	26.11	-17.83%
YoY %	-28.86%	-6.59%	36.71%	2.29%	-32.46%	18.69%	-	-
Horiz. %	74.49%	104.71%	112.10%	82.00%	80.16%	118.69%	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