[BAT] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.17%
YoY- 2.35%
Quarter Report
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,043,306 992,149 959,163 993,591 993,874 1,018,820 1,020,950 1.45%
PBT 247,798 240,327 228,426 222,578 250,048 258,127 227,896 5.75%
Tax -63,658 -61,770 -45,705 -51,924 -64,208 -66,233 -55,031 10.22%
NP 184,140 178,557 182,721 170,654 185,840 191,894 172,865 4.31%
-
NP to SH 184,140 178,557 182,721 170,654 185,840 191,894 172,865 4.31%
-
Tax Rate 25.69% 25.70% 20.01% 23.33% 25.68% 25.66% 24.15% -
Total Cost 859,166 813,592 776,442 822,937 808,034 826,926 848,085 0.87%
-
Net Worth 502,459 491,388 491,062 487,990 636,594 628,224 440,019 9.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 256,939 171,414 179,865 182,639 322,579 191,893 177,150 28.21%
Div Payout % 139.53% 96.00% 98.44% 107.02% 173.58% 100.00% 102.48% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 502,459 491,388 491,062 487,990 636,594 628,224 440,019 9.27%
NOSH 285,488 285,691 285,501 285,374 285,468 285,556 285,727 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.65% 18.00% 19.05% 17.18% 18.70% 18.83% 16.93% -
ROE 36.65% 36.34% 37.21% 34.97% 29.19% 30.55% 39.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 365.45 347.28 335.96 348.17 348.16 356.78 357.32 1.51%
EPS 64.50 62.50 64.00 59.80 65.10 67.20 60.50 4.37%
DPS 90.00 60.00 63.00 64.00 113.00 67.20 62.00 28.29%
NAPS 1.76 1.72 1.72 1.71 2.23 2.20 1.54 9.33%
Adjusted Per Share Value based on latest NOSH - 285,374
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 365.39 347.48 335.92 347.98 348.08 356.82 357.56 1.45%
EPS 64.49 62.54 63.99 59.77 65.09 67.21 60.54 4.31%
DPS 89.99 60.03 62.99 63.97 112.98 67.21 62.04 28.22%
NAPS 1.7597 1.721 1.7198 1.7091 2.2295 2.2002 1.5411 9.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 46.70 48.06 45.00 48.48 43.88 44.14 42.80 -
P/RPS 12.78 13.84 13.39 13.92 12.60 12.37 11.98 4.41%
P/EPS 72.40 76.90 70.31 81.07 67.40 65.68 70.74 1.56%
EY 1.38 1.30 1.42 1.23 1.48 1.52 1.41 -1.42%
DY 1.93 1.25 1.40 1.32 2.58 1.52 1.45 21.06%
P/NAPS 26.53 27.94 26.16 28.35 19.68 20.06 27.79 -3.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 21/07/11 21/04/11 22/02/11 20/10/10 22/07/10 22/04/10 11/02/10 -
Price 46.20 47.48 46.32 48.00 43.98 42.78 42.10 -
P/RPS 12.64 13.67 13.79 13.79 12.63 11.99 11.78 4.82%
P/EPS 71.63 75.97 72.38 80.27 67.56 63.66 69.59 1.95%
EY 1.40 1.32 1.38 1.25 1.48 1.57 1.44 -1.86%
DY 1.95 1.26 1.36 1.33 2.57 1.57 1.47 20.79%
P/NAPS 26.25 27.60 26.93 28.07 19.72 19.45 27.34 -2.68%

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

Post a Comment