[BAT] QoQ 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
Quarter Result
Revenue	1,002,447	1,097,716	1,013,647	1,021,410	948,236	1,008,411	937,036	4.57%
YoY %	-8.68%	8.29%	-0.76%	7.72%	-5.97%	7.62%	-	-
Horiz. %	106.98%	117.15%	108.18%	109.00%	101.20%	107.62%	100.00%	-
PBT	215,796	315,625	264,603	285,142	208,127	280,607	244,487	-7.95%
YoY %	-31.63%	19.28%	-7.20%	37.00%	-25.83%	14.77%	-	-
Horiz. %	88.26%	129.10%	108.23%	116.63%	85.13%	114.77%	100.00%	-
Tax	-42,922	-83,408	-69,415	-73,738	-56,381	-75,764	-66,011	-24.84%
YoY %	48.54%	-20.16%	5.86%	-30.79%	25.58%	-14.77%	-	-
Horiz. %	65.02%	126.35%	105.16%	111.71%	85.41%	114.77%	100.00%	-
NP	172,874	232,217	195,188	211,404	151,746	204,843	178,476	-2.09%
YoY %	-25.55%	18.97%	-7.67%	39.31%	-25.92%	14.77%	-	-
Horiz. %	96.86%	130.11%	109.36%	118.45%	85.02%	114.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,874	232,217	195,188	211,404	151,746	204,843	178,476	-2.09%
YoY %	-25.55%	18.97%	-7.67%	39.31%	-25.92%	14.77%	-	-
Horiz. %	96.86%	130.11%	109.36%	118.45%	85.02%	114.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	26.43%	26.23%	25.86%	27.09%	27.00%	27.00%	-
YoY %	-24.74%	0.76%	1.43%	-4.54%	0.33%	0.00%	-	-
Horiz. %	73.67%	97.89%	97.15%	95.78%	100.33%	100.00%	100.00%	-
Total Cost	829,573	865,499	818,459	810,006	796,490	803,568	758,560	6.11%
YoY %	-4.15%	5.75%	1.04%	1.70%	-0.88%	5.93%	-	-
Horiz. %	109.36%	114.10%	107.90%	106.78%	105.00%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,753	451,295	542,188	557,078	345,786	402,829	511,155	-14.20%
YoY %	-10.09%	-16.76%	-2.67%	61.10%	-14.16%	-21.19%	-	-
Horiz. %	79.38%	88.29%	106.07%	108.98%	67.65%	78.81%	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	217,164	217,078	322,459	-	211,472	208,557	312,689	-21.48%
YoY %	0.04%	-32.68%	0.00%	-	1.40%	-33.30%	-	-
Horiz. %	69.45%	69.42%	103.12%	-	67.63%	66.70%	100.00%	-
Div Payout %	125.62%	93.48%	165.20%	-	139.36%	101.81%	175.20%	-
YoY %	34.38%	-43.41%	0.00%	-	36.88%	-41.89%	-	-
Horiz. %	71.70%	53.36%	94.29%	-	79.54%	58.11%	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	405,753	451,295	542,188	557,078	345,786	402,829	511,155	-14.20%
YoY %	-10.09%	-16.76%	-2.67%	61.10%	-14.16%	-21.19%	-	-
Horiz. %	79.38%	88.29%	106.07%	108.98%	67.65%	78.81%	100.00%	-
NOSH	285,742	285,629	285,362	285,681	285,774	285,694	285,561	0.04%
YoY %	0.04%	0.09%	-0.11%	-0.03%	0.03%	0.05%	-	-
Horiz. %	100.06%	100.02%	99.93%	100.04%	100.07%	100.05%	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	17.25%	21.15%	19.26%	20.70%	16.00%	20.31%	19.05%	-
YoY %	-18.44%	9.81%	-6.96%	29.37%	-21.22%	6.61%	-	-
Horiz. %	90.55%	111.02%	101.10%	108.66%	83.99%	106.61%	100.00%	-
ROE	42.61%	51.46%	36.00%	37.95%	43.88%	50.85%	34.92%	-
YoY %	-17.20%	42.94%	-5.14%	-13.51%	-13.71%	45.62%	-	-
Horiz. %	122.02%	147.37%	103.09%	108.68%	125.66%	145.62%	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	350.82	384.31	355.21	357.54	331.81	352.97	328.14	4.53%
YoY %	-8.71%	8.19%	-0.65%	7.75%	-5.99%	7.57%	-	-
Horiz. %	106.91%	117.12%	108.25%	108.96%	101.12%	107.57%	100.00%	-
EPS	60.50	81.30	68.40	74.00	53.10	71.70	62.50	-2.13%
YoY %	-25.58%	18.86%	-7.57%	39.36%	-25.94%	14.72%	-	-
Horiz. %	96.80%	130.08%	109.44%	118.40%	84.96%	114.72%	100.00%	-
DPS	76.00	76.00	113.00	0.00	74.00	73.00	109.50	-21.52%
YoY %	0.00%	-32.74%	0.00%	0.00%	1.37%	-33.33%	-	-
Horiz. %	69.41%	69.41%	103.20%	0.00%	67.58%	66.67%	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	351.08	384.45	355.01	357.72	332.10	353.17	328.17	4.58%
YoY %	-8.68%	8.29%	-0.76%	7.71%	-5.97%	7.62%	-	-
Horiz. %	106.98%	117.15%	108.18%	109.00%	101.20%	107.62%	100.00%	-
EPS	60.54	81.33	68.36	74.04	53.15	71.74	62.51	-2.10%
YoY %	-25.56%	18.97%	-7.67%	39.30%	-25.91%	14.77%	-	-
Horiz. %	96.85%	130.11%	109.36%	118.45%	85.03%	114.77%	100.00%	-
DPS	76.06	76.03	112.93	0.00	74.06	73.04	109.51	-21.48%
YoY %	0.04%	-32.68%	0.00%	0.00%	1.40%	-33.30%	-	-
Horiz. %	69.45%	69.43%	103.12%	0.00%	67.63%	66.70%	100.00%	-
NAPS	1.4211	1.5806	1.8989	1.951	1.211	1.4108	1.7902	-14.20%
YoY %	-10.09%	-16.76%	-2.67%	61.11%	-14.16%	-21.19%	-	-
Horiz. %	79.38%	88.29%	106.07%	108.98%	67.65%	78.81%	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	12.68	10.80	12.46	11.89	12.43	11.69	13.71	-5.05%
YoY %	17.41%	-13.32%	4.79%	-4.34%	6.33%	-14.73%	-	-
Horiz. %	92.49%	78.77%	90.88%	86.73%	90.66%	85.27%	100.00%	-
P/EPS	73.55	51.05	64.69	57.43	77.68	57.53	72.00	1.42%
YoY %	44.07%	-21.09%	12.64%	-26.07%	35.03%	-20.10%	-	-
Horiz. %	102.15%	70.90%	89.85%	79.76%	107.89%	79.90%	100.00%	-
EY	1.36	1.96	1.55	1.74	1.29	1.74	1.39	-1.43%
YoY %	-30.61%	26.45%	-10.92%	34.88%	-25.86%	25.18%	-	-
Horiz. %	97.84%	141.01%	111.51%	125.18%	92.81%	125.18%	100.00%	-
DY	1.71	1.83	2.55	0.00	1.79	1.77	2.43	-20.80%
YoY %	-6.56%	-28.24%	0.00%	0.00%	1.13%	-27.16%	-	-
Horiz. %	70.37%	75.31%	104.94%	0.00%	73.66%	72.84%	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	12.54	10.73	11.61	12.17	12.73	11.26	12.34	1.07%
YoY %	16.87%	-7.58%	-4.60%	-4.40%	13.06%	-8.75%	-	-
Horiz. %	101.62%	86.95%	94.08%	98.62%	103.16%	91.25%	100.00%	-
P/EPS	72.73	50.74	60.31	58.78	79.57	55.44	64.80	7.96%
YoY %	43.34%	-15.87%	2.60%	-26.13%	43.52%	-14.44%	-	-
Horiz. %	112.24%	78.30%	93.07%	90.71%	122.79%	85.56%	100.00%	-
EY	1.38	1.97	1.66	1.70	1.26	1.80	1.54	-7.02%
YoY %	-29.95%	18.67%	-2.35%	34.92%	-30.00%	16.88%	-	-
Horiz. %	89.61%	127.92%	107.79%	110.39%	81.82%	116.88%	100.00%	-
DY	1.73	1.84	2.74	0.00	1.75	1.84	2.70	-25.57%
YoY %	-5.98%	-32.85%	0.00%	0.00%	-4.89%	-31.85%	-	-
Horiz. %	64.07%	68.15%	101.48%	0.00%	64.81%	68.15%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

886

PTRANS

PERAK TRANSIT BERHAD

856

MPI

MALAYSIAN PACIFIC INDUSTRIES

816

HLIND

HONG LEONG INDUSTRIES BHD

716

YTLPOWR

YTL POWER INTERNATIONAL BHD

680

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

549

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

515

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More