[BAT] QoQ Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Quarter Result
Revenue	993,874	1,018,820	1,020,950	919,197	977,648	1,005,626	1,002,447	-0.57%
YoY %	-2.45%	-0.21%	11.07%	-5.98%	-2.78%	0.32%	-	-
Horiz. %	99.14%	101.63%	101.85%	91.70%	97.53%	100.32%	100.00%	-
PBT	250,048	258,127	227,896	234,502	270,131	272,783	215,796	10.34%
YoY %	-3.13%	13.27%	-2.82%	-13.19%	-0.97%	26.41%	-	-
Horiz. %	115.87%	119.62%	105.61%	108.67%	125.18%	126.41%	100.00%	-
Tax	-64,208	-66,233	-55,031	-67,768	-68,887	-66,842	-42,922	30.89%
YoY %	3.06%	-20.36%	18.80%	1.62%	-3.06%	-55.73%	-	-
Horiz. %	149.59%	154.31%	128.21%	157.89%	160.49%	155.73%	100.00%	-
NP	185,840	191,894	172,865	166,734	201,244	205,941	172,874	4.95%
YoY %	-3.15%	11.01%	3.68%	-17.15%	-2.28%	19.13%	-	-
Horiz. %	107.50%	111.00%	99.99%	96.45%	116.41%	119.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,840	191,894	172,865	166,734	201,244	205,941	172,874	4.95%
YoY %	-3.15%	11.01%	3.68%	-17.15%	-2.28%	19.13%	-	-
Horiz. %	107.50%	111.00%	99.99%	96.45%	116.41%	119.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	25.66%	24.15%	28.90%	25.50%	24.50%	19.89%	-
YoY %	0.08%	6.25%	-16.44%	13.33%	4.08%	23.18%	-	-
Horiz. %	129.11%	129.01%	121.42%	145.30%	128.21%	123.18%	100.00%	-
Total Cost	808,034	826,926	848,085	752,463	776,404	799,685	829,573	-1.74%
YoY %	-2.28%	-2.49%	12.71%	-3.08%	-2.91%	-3.60%	-	-
Horiz. %	97.40%	99.68%	102.23%	90.70%	93.59%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,594	628,224	440,019	439,675	596,595	614,109	405,753	35.13%
YoY %	1.33%	42.77%	0.08%	-26.30%	-2.85%	51.35%	-	-
Horiz. %	156.89%	154.83%	108.45%	108.36%	147.03%	151.35%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	322,579	191,893	177,150	174,157	322,561	-	217,164	30.28%
YoY %	68.10%	8.32%	1.72%	-46.01%	0.00%	-	-	-
Horiz. %	148.54%	88.36%	81.57%	80.20%	148.53%	-	100.00%	-
Div Payout %	173.58%	100.00%	102.48%	104.45%	160.28%	-	125.62%	-
YoY %	73.58%	-2.42%	-1.89%	-34.83%	0.00%	-	-	-
Horiz. %	138.18%	79.61%	81.58%	83.15%	127.59%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	636,594	628,224	440,019	439,675	596,595	614,109	405,753	35.13%
YoY %	1.33%	42.77%	0.08%	-26.30%	-2.85%	51.35%	-	-
Horiz. %	156.89%	154.83%	108.45%	108.36%	147.03%	151.35%	100.00%	-
NOSH	285,468	285,556	285,727	285,503	285,452	285,632	285,742	-0.06%
YoY %	-0.03%	-0.06%	0.08%	0.02%	-0.06%	-0.04%	-	-
Horiz. %	99.90%	99.93%	99.99%	99.92%	99.90%	99.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	18.70%	18.83%	16.93%	18.14%	20.58%	20.48%	17.25%	-
YoY %	-0.69%	11.22%	-6.67%	-11.86%	0.49%	18.72%	-	-
Horiz. %	108.41%	109.16%	98.14%	105.16%	119.30%	118.72%	100.00%	-
ROE	29.19%	30.55%	39.29%	37.92%	33.73%	33.53%	42.61%	-
YoY %	-4.45%	-22.24%	3.61%	12.42%	0.60%	-21.31%	-	-
Horiz. %	68.51%	71.70%	92.21%	88.99%	79.16%	78.69%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	348.16	356.78	357.32	321.96	342.49	352.07	350.82	-0.50%
YoY %	-2.42%	-0.15%	10.98%	-5.99%	-2.72%	0.36%	-	-
Horiz. %	99.24%	101.70%	101.85%	91.77%	97.63%	100.36%	100.00%	-
EPS	65.10	67.20	60.50	58.40	70.50	72.10	60.50	5.02%
YoY %	-3.13%	11.07%	3.60%	-17.16%	-2.22%	19.17%	-	-
Horiz. %	107.60%	111.07%	100.00%	96.53%	116.53%	119.17%	100.00%	-
DPS	113.00	67.20	62.00	61.00	113.00	0.00	76.00	30.36%
YoY %	68.15%	8.39%	1.64%	-46.02%	0.00%	0.00%	-	-
Horiz. %	148.68%	88.42%	81.58%	80.26%	148.68%	0.00%	100.00%	-
NAPS	2.23	2.20	1.54	1.54	2.09	2.15	1.42	35.21%
YoY %	1.36%	42.86%	0.00%	-26.32%	-2.79%	51.41%	-	-
Horiz. %	157.04%	154.93%	108.45%	108.45%	147.18%	151.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 285,503
RPS	348.08	356.82	357.56	321.93	342.40	352.20	351.08	-0.57%
YoY %	-2.45%	-0.21%	11.07%	-5.98%	-2.78%	0.32%	-	-
Horiz. %	99.15%	101.63%	101.85%	91.70%	97.53%	100.32%	100.00%	-
EPS	65.09	67.21	60.54	58.39	70.48	72.13	60.54	4.96%
YoY %	-3.15%	11.02%	3.68%	-17.15%	-2.29%	19.14%	-	-
Horiz. %	107.52%	111.02%	100.00%	96.45%	116.42%	119.14%	100.00%	-
DPS	112.98	67.21	62.04	60.99	112.97	0.00	76.06	30.28%
YoY %	68.10%	8.33%	1.72%	-46.01%	0.00%	0.00%	-	-
Horiz. %	148.54%	88.36%	81.57%	80.19%	148.53%	0.00%	100.00%	-
NAPS	2.2295	2.2002	1.5411	1.5399	2.0894	2.1508	1.4211	35.12%
YoY %	1.33%	42.77%	0.08%	-26.30%	-2.85%	51.35%	-	-
Horiz. %	156.89%	154.82%	108.44%	108.36%	147.03%	151.35%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	43.88	44.14	42.80	44.04	44.75	45.50	44.50	-
P/RPS	12.60	12.37	11.98	13.68	13.07	12.92	12.68	-0.42%
YoY %	1.86%	3.26%	-12.43%	4.67%	1.16%	1.89%	-	-
Horiz. %	99.37%	97.56%	94.48%	107.89%	103.08%	101.89%	100.00%	-
P/EPS	67.40	65.68	70.74	75.41	63.48	63.11	73.55	-5.67%
YoY %	2.62%	-7.15%	-6.19%	18.79%	0.59%	-14.19%	-	-
Horiz. %	91.64%	89.30%	96.18%	102.53%	86.31%	85.81%	100.00%	-
EY	1.48	1.52	1.41	1.33	1.58	1.58	1.36	5.81%
YoY %	-2.63%	7.80%	6.02%	-15.82%	0.00%	16.18%	-	-
Horiz. %	108.82%	111.76%	103.68%	97.79%	116.18%	116.18%	100.00%	-
DY	2.58	1.52	1.45	1.39	2.53	0.00	1.71	31.64%
YoY %	69.74%	4.83%	4.32%	-45.06%	0.00%	0.00%	-	-
Horiz. %	150.88%	88.89%	84.80%	81.29%	147.95%	0.00%	100.00%	-
P/NAPS	19.68	20.06	27.79	28.60	21.41	21.16	31.34	-26.73%
YoY %	-1.89%	-27.82%	-2.83%	33.58%	1.18%	-32.48%	-	-
Horiz. %	62.80%	64.01%	88.67%	91.26%	68.32%	67.52%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	22/07/10	22/04/10	11/02/10	19/11/09	23/07/09	23/04/09	19/02/09	-
Price	43.98	42.78	42.10	45.08	44.75	45.00	44.00	-
P/RPS	12.63	11.99	11.78	14.00	13.07	12.78	12.54	0.47%
YoY %	5.34%	1.78%	-15.86%	7.12%	2.27%	1.91%	-	-
Horiz. %	100.72%	95.61%	93.94%	111.64%	104.23%	101.91%	100.00%	-
P/EPS	67.56	63.66	69.59	77.19	63.48	62.41	72.73	-4.80%
YoY %	6.13%	-8.52%	-9.85%	21.60%	1.71%	-14.19%	-	-
Horiz. %	92.89%	87.53%	95.68%	106.13%	87.28%	85.81%	100.00%	-
EY	1.48	1.57	1.44	1.30	1.58	1.60	1.38	4.78%
YoY %	-5.73%	9.03%	10.77%	-17.72%	-1.25%	15.94%	-	-
Horiz. %	107.25%	113.77%	104.35%	94.20%	114.49%	115.94%	100.00%	-
DY	2.57	1.57	1.47	1.35	2.53	0.00	1.73	30.28%
YoY %	63.69%	6.80%	8.89%	-46.64%	0.00%	0.00%	-	-
Horiz. %	148.55%	90.75%	84.97%	78.03%	146.24%	0.00%	100.00%	-
P/NAPS	19.72	19.45	27.34	29.27	21.41	20.93	30.99	-26.07%
YoY %	1.39%	-28.86%	-6.59%	36.71%	2.29%	-32.46%	-	-
Horiz. %	63.63%	62.76%	88.22%	94.45%	69.09%	67.54%	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