[BAT] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.59%
YoY- 12.48%
Quarter Report
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,083,437 4,119,436 4,135,220 4,081,009 3,991,704 3,915,093 3,830,869 4.35%
PBT 1,074,335 1,068,807 1,081,166 1,073,497 1,038,479 1,018,363 1,002,901 4.69%
Tax -262,059 -262,587 -269,483 -282,942 -275,298 -271,894 -270,970 -2.20%
NP 812,276 806,220 811,683 790,555 763,181 746,469 731,931 7.19%
-
NP to SH 812,276 806,220 811,683 790,555 763,181 746,469 731,931 7.19%
-
Tax Rate 24.39% 24.57% 24.93% 26.36% 26.51% 26.70% 27.02% -
Total Cost 3,271,161 3,313,216 3,323,537 3,290,454 3,228,523 3,168,624 3,098,938 3.67%
-
Net Worth 596,595 614,109 405,753 451,295 542,188 557,078 345,786 43.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 756,803 756,702 756,702 751,011 742,489 732,719 732,719 2.18%
Div Payout % 93.17% 93.86% 93.23% 95.00% 97.29% 98.16% 100.11% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 596,595 614,109 405,753 451,295 542,188 557,078 345,786 43.89%
NOSH 285,452 285,632 285,742 285,629 285,362 285,681 285,774 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.89% 19.57% 19.63% 19.37% 19.12% 19.07% 19.11% -
ROE 136.15% 131.28% 200.04% 175.17% 140.76% 134.00% 211.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,430.51 1,442.22 1,447.19 1,428.78 1,398.82 1,370.44 1,340.52 4.43%
EPS 284.56 282.26 284.06 276.78 267.44 261.29 256.12 7.27%
DPS 265.00 265.00 265.00 263.00 260.00 256.50 256.50 2.19%
NAPS 2.09 2.15 1.42 1.58 1.90 1.95 1.21 44.00%
Adjusted Per Share Value based on latest NOSH - 285,629
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,430.13 1,442.73 1,448.26 1,429.28 1,398.00 1,371.17 1,341.67 4.35%
EPS 284.48 282.36 284.27 276.87 267.29 261.43 256.34 7.19%
DPS 265.05 265.02 265.02 263.02 260.04 256.62 256.62 2.18%
NAPS 2.0894 2.1508 1.4211 1.5806 1.8989 1.951 1.211 43.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 44.75 45.50 44.50 41.50 44.25 42.50 41.25 -
P/RPS 3.13 3.15 3.07 2.90 3.16 3.10 3.08 1.08%
P/EPS 15.73 16.12 15.67 14.99 16.55 16.27 16.11 -1.58%
EY 6.36 6.20 6.38 6.67 6.04 6.15 6.21 1.60%
DY 5.92 5.82 5.96 6.34 5.88 6.04 6.22 -3.24%
P/NAPS 21.41 21.16 31.34 26.27 23.29 21.79 34.09 -26.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 23/07/09 23/04/09 19/02/09 23/10/08 17/07/08 22/04/08 21/02/08 -
Price 44.75 45.00 44.00 41.25 41.25 43.50 42.25 -
P/RPS 3.13 3.12 3.04 2.89 2.95 3.17 3.15 -0.42%
P/EPS 15.73 15.94 15.49 14.90 15.42 16.65 16.50 -3.13%
EY 6.36 6.27 6.46 6.71 6.48 6.01 6.06 3.27%
DY 5.92 5.89 6.02 6.38 6.30 5.90 6.07 -1.65%
P/NAPS 21.41 20.93 30.99 26.11 21.71 22.31 34.92 -27.85%

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