[BAT] QoQ Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Quarter Result
Revenue	959,163	993,591	993,874	1,018,820	1,020,950	919,197	977,648	-1.26%
YoY %	-3.47%	-0.03%	-2.45%	-0.21%	11.07%	-5.98%	-	-
Horiz. %	98.11%	101.63%	101.66%	104.21%	104.43%	94.02%	100.00%	-
PBT	228,426	222,578	250,048	258,127	227,896	234,502	270,131	-10.55%
YoY %	2.63%	-10.99%	-3.13%	13.27%	-2.82%	-13.19%	-	-
Horiz. %	84.56%	82.40%	92.57%	95.56%	84.36%	86.81%	100.00%	-
Tax	-45,705	-51,924	-64,208	-66,233	-55,031	-67,768	-68,887	-23.87%
YoY %	11.98%	19.13%	3.06%	-20.36%	18.80%	1.62%	-	-
Horiz. %	66.35%	75.38%	93.21%	96.15%	79.89%	98.38%	100.00%	-
NP	182,721	170,654	185,840	191,894	172,865	166,734	201,244	-6.21%
YoY %	7.07%	-8.17%	-3.15%	11.01%	3.68%	-17.15%	-	-
Horiz. %	90.80%	84.80%	92.35%	95.35%	85.90%	82.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,721	170,654	185,840	191,894	172,865	166,734	201,244	-6.21%
YoY %	7.07%	-8.17%	-3.15%	11.01%	3.68%	-17.15%	-	-
Horiz. %	90.80%	84.80%	92.35%	95.35%	85.90%	82.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	23.33%	25.68%	25.66%	24.15%	28.90%	25.50%	-
YoY %	-14.23%	-9.15%	0.08%	6.25%	-16.44%	13.33%	-	-
Horiz. %	78.47%	91.49%	100.71%	100.63%	94.71%	113.33%	100.00%	-
Total Cost	776,442	822,937	808,034	826,926	848,085	752,463	776,404	0.00%
YoY %	-5.65%	1.84%	-2.28%	-2.49%	12.71%	-3.08%	-	-
Horiz. %	100.00%	105.99%	104.07%	106.51%	109.23%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	491,062	487,990	636,594	628,224	440,019	439,675	596,595	-12.13%
YoY %	0.63%	-23.34%	1.33%	42.77%	0.08%	-26.30%	-	-
Horiz. %	82.31%	81.80%	106.70%	105.30%	73.76%	73.70%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	179,865	182,639	322,579	191,893	177,150	174,157	322,561	-32.18%
YoY %	-1.52%	-43.38%	68.10%	8.32%	1.72%	-46.01%	-	-
Horiz. %	55.76%	56.62%	100.01%	59.49%	54.92%	53.99%	100.00%	-
Div Payout %	98.44%	107.02%	173.58%	100.00%	102.48%	104.45%	160.28%	-
YoY %	-8.02%	-38.35%	73.58%	-2.42%	-1.89%	-34.83%	-	-
Horiz. %	61.42%	66.77%	108.30%	62.39%	63.94%	65.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	491,062	487,990	636,594	628,224	440,019	439,675	596,595	-12.13%
YoY %	0.63%	-23.34%	1.33%	42.77%	0.08%	-26.30%	-	-
Horiz. %	82.31%	81.80%	106.70%	105.30%	73.76%	73.70%	100.00%	-
NOSH	285,501	285,374	285,468	285,556	285,727	285,503	285,452	0.01%
YoY %	0.04%	-0.03%	-0.03%	-0.06%	0.08%	0.02%	-	-
Horiz. %	100.02%	99.97%	100.01%	100.04%	100.10%	100.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	19.05%	17.18%	18.70%	18.83%	16.93%	18.14%	20.58%	-
YoY %	10.88%	-8.13%	-0.69%	11.22%	-6.67%	-11.86%	-	-
Horiz. %	92.57%	83.48%	90.86%	91.50%	82.26%	88.14%	100.00%	-
ROE	37.21%	34.97%	29.19%	30.55%	39.29%	37.92%	33.73%	-
YoY %	6.41%	19.80%	-4.45%	-22.24%	3.61%	12.42%	-	-
Horiz. %	110.32%	103.68%	86.54%	90.57%	116.48%	112.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	335.96	348.17	348.16	356.78	357.32	321.96	342.49	-1.27%
YoY %	-3.51%	0.00%	-2.42%	-0.15%	10.98%	-5.99%	-	-
Horiz. %	98.09%	101.66%	101.66%	104.17%	104.33%	94.01%	100.00%	-
EPS	64.00	59.80	65.10	67.20	60.50	58.40	70.50	-6.22%
YoY %	7.02%	-8.14%	-3.13%	11.07%	3.60%	-17.16%	-	-
Horiz. %	90.78%	84.82%	92.34%	95.32%	85.82%	82.84%	100.00%	-
DPS	63.00	64.00	113.00	67.20	62.00	61.00	113.00	-32.18%
YoY %	-1.56%	-43.36%	68.15%	8.39%	1.64%	-46.02%	-	-
Horiz. %	55.75%	56.64%	100.00%	59.47%	54.87%	53.98%	100.00%	-
NAPS	1.72	1.71	2.23	2.20	1.54	1.54	2.09	-12.14%
YoY %	0.58%	-23.32%	1.36%	42.86%	0.00%	-26.32%	-	-
Horiz. %	82.30%	81.82%	106.70%	105.26%	73.68%	73.68%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 285,556
RPS	335.92	347.98	348.08	356.82	357.56	321.93	342.40	-1.26%
YoY %	-3.47%	-0.03%	-2.45%	-0.21%	11.07%	-5.98%	-	-
Horiz. %	98.11%	101.63%	101.66%	104.21%	104.43%	94.02%	100.00%	-
EPS	63.99	59.77	65.09	67.21	60.54	58.39	70.48	-6.22%
YoY %	7.06%	-8.17%	-3.15%	11.02%	3.68%	-17.15%	-	-
Horiz. %	90.79%	84.80%	92.35%	95.36%	85.90%	82.85%	100.00%	-
DPS	62.99	63.97	112.98	67.21	62.04	60.99	112.97	-32.18%
YoY %	-1.53%	-43.38%	68.10%	8.33%	1.72%	-46.01%	-	-
Horiz. %	55.76%	56.63%	100.01%	59.49%	54.92%	53.99%	100.00%	-
NAPS	1.7198	1.7091	2.2295	2.2002	1.5411	1.5399	2.0894	-12.13%
YoY %	0.63%	-23.34%	1.33%	42.77%	0.08%	-26.30%	-	-
Horiz. %	82.31%	81.80%	106.71%	105.30%	73.76%	73.70%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	45.00	48.48	43.88	44.14	42.80	44.04	44.75	-
P/RPS	13.39	13.92	12.60	12.37	11.98	13.68	13.07	1.62%
YoY %	-3.81%	10.48%	1.86%	3.26%	-12.43%	4.67%	-	-
Horiz. %	102.45%	106.50%	96.40%	94.64%	91.66%	104.67%	100.00%	-
P/EPS	70.31	81.07	67.40	65.68	70.74	75.41	63.48	7.03%
YoY %	-13.27%	20.28%	2.62%	-7.15%	-6.19%	18.79%	-	-
Horiz. %	110.76%	127.71%	106.18%	103.47%	111.44%	118.79%	100.00%	-
EY	1.42	1.23	1.48	1.52	1.41	1.33	1.58	-6.85%
YoY %	15.45%	-16.89%	-2.63%	7.80%	6.02%	-15.82%	-	-
Horiz. %	89.87%	77.85%	93.67%	96.20%	89.24%	84.18%	100.00%	-
DY	1.40	1.32	2.58	1.52	1.45	1.39	2.53	-32.52%
YoY %	6.06%	-48.84%	69.74%	4.83%	4.32%	-45.06%	-	-
Horiz. %	55.34%	52.17%	101.98%	60.08%	57.31%	54.94%	100.00%	-
P/NAPS	26.16	28.35	19.68	20.06	27.79	28.60	21.41	14.24%
YoY %	-7.72%	44.05%	-1.89%	-27.82%	-2.83%	33.58%	-	-
Horiz. %	122.19%	132.41%	91.92%	93.69%	129.80%	133.58%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	20/10/10	22/07/10	22/04/10	11/02/10	19/11/09	23/07/09	-
Price	46.32	48.00	43.98	42.78	42.10	45.08	44.75	-
P/RPS	13.79	13.79	12.63	11.99	11.78	14.00	13.07	3.62%
YoY %	0.00%	9.18%	5.34%	1.78%	-15.86%	7.12%	-	-
Horiz. %	105.51%	105.51%	96.63%	91.74%	90.13%	107.12%	100.00%	-
P/EPS	72.38	80.27	67.56	63.66	69.59	77.19	63.48	9.11%
YoY %	-9.83%	18.81%	6.13%	-8.52%	-9.85%	21.60%	-	-
Horiz. %	114.02%	126.45%	106.43%	100.28%	109.63%	121.60%	100.00%	-
EY	1.38	1.25	1.48	1.57	1.44	1.30	1.58	-8.60%
YoY %	10.40%	-15.54%	-5.73%	9.03%	10.77%	-17.72%	-	-
Horiz. %	87.34%	79.11%	93.67%	99.37%	91.14%	82.28%	100.00%	-
DY	1.36	1.33	2.57	1.57	1.47	1.35	2.53	-33.81%
YoY %	2.26%	-48.25%	63.69%	6.80%	8.89%	-46.64%	-	-
Horiz. %	53.75%	52.57%	101.58%	62.06%	58.10%	53.36%	100.00%	-
P/NAPS	26.93	28.07	19.72	19.45	27.34	29.27	21.41	16.47%
YoY %	-4.06%	42.34%	1.39%	-28.86%	-6.59%	36.71%	-	-
Horiz. %	125.78%	131.11%	92.11%	90.85%	127.70%	136.71%	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