[BAT] QoQ TTM Result on 31-Dec-2002 [#4]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	3,061,561	3,094,320	3,069,744	3,072,952	3,164,464	2,996,073	2,997,253	1.42%
YoY %	-1.06%	0.80%	-0.10%	-2.89%	5.62%	-0.04%	-	-
Horiz. %	102.15%	103.24%	102.42%	102.53%	105.58%	99.96%	100.00%	-
PBT	1,032,086	984,321	950,387	920,338	912,117	865,982	845,254	14.22%
YoY %	4.85%	3.57%	3.26%	0.90%	5.33%	2.45%	-	-
Horiz. %	122.10%	116.45%	112.44%	108.88%	107.91%	102.45%	100.00%	-
Tax	-286,973	-275,872	-266,008	-257,461	-256,459	-242,273	-232,969	14.89%
YoY %	-4.02%	-3.71%	-3.32%	-0.39%	-5.86%	-3.99%	-	-
Horiz. %	123.18%	118.42%	114.18%	110.51%	110.08%	103.99%	100.00%	-
NP	745,113	708,449	684,379	662,877	655,658	623,709	612,285	13.97%
YoY %	5.18%	3.52%	3.24%	1.10%	5.12%	1.87%	-	-
Horiz. %	121.69%	115.71%	111.77%	108.26%	107.08%	101.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	745,113	708,449	684,379	662,877	655,658	623,709	612,285	13.97%
YoY %	5.18%	3.52%	3.24%	1.10%	5.12%	1.87%	-	-
Horiz. %	121.69%	115.71%	111.77%	108.26%	107.08%	101.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.81%	28.03%	27.99%	27.97%	28.12%	27.98%	27.56%	-
YoY %	-0.78%	0.14%	0.07%	-0.53%	0.50%	1.52%	-	-
Horiz. %	100.91%	101.71%	101.56%	101.49%	102.03%	101.52%	100.00%	-
Total Cost	2,316,448	2,385,871	2,385,365	2,410,075	2,508,806	2,372,364	2,384,968	-1.92%
YoY %	-2.91%	0.02%	-1.03%	-3.94%	5.75%	-0.53%	-	-
Horiz. %	97.13%	100.04%	100.02%	101.05%	105.19%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,118	228,287	368,580	177,095	25,695	119,982	242,755	-31.64%
YoY %	-39.94%	-38.06%	108.13%	589.22%	-78.58%	-50.57%	-	-
Horiz. %	56.48%	94.04%	151.83%	72.95%	10.58%	49.43%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	850,117	649,582	617,010	617,010	275,616	418,393	402,743	64.47%
YoY %	30.87%	5.28%	0.00%	123.87%	-34.13%	3.89%	-	-
Horiz. %	211.08%	161.29%	153.20%	153.20%	68.43%	103.89%	100.00%	-
Div Payout %	114.09%	91.69%	90.16%	93.08%	42.04%	67.08%	65.78%	-
YoY %	24.43%	1.70%	-3.14%	121.41%	-37.33%	1.98%	-	-
Horiz. %	173.44%	139.39%	137.06%	141.50%	63.91%	101.98%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	137,118	228,287	368,580	177,095	25,695	119,982	242,755	-31.64%
YoY %	-39.94%	-38.06%	108.13%	589.22%	-78.58%	-50.57%	-	-
Horiz. %	56.48%	94.04%	151.83%	72.95%	10.58%	49.43%	100.00%	-
NOSH	285,662	285,359	285,721	285,637	285,501	285,671	285,595	0.01%
YoY %	0.11%	-0.13%	0.03%	0.05%	-0.06%	0.03%	-	-
Horiz. %	100.02%	99.92%	100.04%	100.01%	99.97%	100.03%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	24.34%	22.90%	22.29%	21.57%	20.72%	20.82%	20.43%	-
YoY %	6.29%	2.74%	3.34%	4.10%	-0.48%	1.91%	-	-
Horiz. %	119.14%	112.09%	109.10%	105.58%	101.42%	101.91%	100.00%	-
ROE	543.41%	310.33%	185.68%	374.30%	2,551.68%	519.83%	252.22%	-
YoY %	75.11%	67.13%	-50.39%	-85.33%	390.87%	106.10%	-	-
Horiz. %	215.45%	123.04%	73.62%	148.40%	1,011.69%	206.10%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	1,071.74	1,084.36	1,074.38	1,075.82	1,108.39	1,048.78	1,049.48	1.40%
YoY %	-1.16%	0.93%	-0.13%	-2.94%	5.68%	-0.07%	-	-
Horiz. %	102.12%	103.32%	102.37%	102.51%	105.61%	99.93%	100.00%	-
EPS	260.84	248.27	239.53	232.07	229.65	218.33	214.39	13.95%
YoY %	5.06%	3.65%	3.21%	1.05%	5.18%	1.84%	-	-
Horiz. %	121.67%	115.80%	111.73%	108.25%	107.12%	101.84%	100.00%	-
DPS	297.72	227.52	216.00	216.00	96.48	146.48	141.00	64.51%
YoY %	30.85%	5.33%	0.00%	123.88%	-34.13%	3.89%	-	-
Horiz. %	211.15%	161.36%	153.19%	153.19%	68.43%	103.89%	100.00%	-
NAPS	0.48	0.80	1.29	0.62	0.09	0.42	0.85	-31.65%
YoY %	-40.00%	-37.98%	108.06%	588.89%	-78.57%	-50.59%	-	-
Horiz. %	56.47%	94.12%	151.76%	72.94%	10.59%	49.41%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 285,637
RPS	1,072.24	1,083.71	1,075.10	1,076.23	1,108.28	1,049.30	1,049.72	1.42%
YoY %	-1.06%	0.80%	-0.10%	-2.89%	5.62%	-0.04%	-	-
Horiz. %	102.15%	103.24%	102.42%	102.53%	105.58%	99.96%	100.00%	-
EPS	260.96	248.12	239.69	232.16	229.63	218.44	214.44	13.97%
YoY %	5.17%	3.52%	3.24%	1.10%	5.12%	1.87%	-	-
Horiz. %	121.69%	115.71%	111.77%	108.26%	107.08%	101.87%	100.00%	-
DPS	297.73	227.50	216.09	216.09	96.53	146.53	141.05	64.47%
YoY %	30.87%	5.28%	0.00%	123.86%	-34.12%	3.89%	-	-
Horiz. %	211.08%	161.29%	153.20%	153.20%	68.44%	103.89%	100.00%	-
NAPS	0.4802	0.7995	1.2909	0.6202	0.09	0.4202	0.8502	-31.64%
YoY %	-39.94%	-38.07%	108.14%	589.11%	-78.58%	-50.58%	-	-
Horiz. %	56.48%	94.04%	151.83%	72.95%	10.59%	49.42%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	39.50	39.00	38.75	35.50	35.25	35.50	34.75	-
P/RPS	3.69	3.60	3.61	3.30	3.18	3.38	3.31	7.50%
YoY %	2.50%	-0.28%	9.39%	3.77%	-5.92%	2.11%	-	-
Horiz. %	111.48%	108.76%	109.06%	99.70%	96.07%	102.11%	100.00%	-
P/EPS	15.14	15.71	16.18	15.30	15.35	16.26	16.21	-4.44%
YoY %	-3.63%	-2.90%	5.75%	-0.33%	-5.60%	0.31%	-	-
Horiz. %	93.40%	96.92%	99.81%	94.39%	94.69%	100.31%	100.00%	-
EY	6.60	6.37	6.18	6.54	6.51	6.15	6.17	4.58%
YoY %	3.61%	3.07%	-5.50%	0.46%	5.85%	-0.32%	-	-
Horiz. %	106.97%	103.24%	100.16%	106.00%	105.51%	99.68%	100.00%	-
DY	7.54	5.83	5.57	6.08	2.74	4.13	4.06	51.03%
YoY %	29.33%	4.67%	-8.39%	121.90%	-33.66%	1.72%	-	-
Horiz. %	185.71%	143.60%	137.19%	149.75%	67.49%	101.72%	100.00%	-
P/NAPS	82.29	48.75	30.04	57.26	391.67	84.52	40.88	59.35%
YoY %	68.80%	62.28%	-47.54%	-85.38%	363.41%	106.75%	-	-
Horiz. %	201.30%	119.25%	73.48%	140.07%	958.10%	206.75%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	27/10/03	28/07/03	21/04/03	24/02/03	28/10/02	29/07/02	16/04/02	-
Price	39.75	39.25	39.00	35.75	35.25	35.00	35.00	-
P/RPS	3.71	3.62	3.63	3.32	3.18	3.34	3.33	7.46%
YoY %	2.49%	-0.28%	9.34%	4.40%	-4.79%	0.30%	-	-
Horiz. %	111.41%	108.71%	109.01%	99.70%	95.50%	100.30%	100.00%	-
P/EPS	15.24	15.81	16.28	15.40	15.35	16.03	16.33	-4.49%
YoY %	-3.61%	-2.89%	5.71%	0.33%	-4.24%	-1.84%	-	-
Horiz. %	93.33%	96.82%	99.69%	94.30%	94.00%	98.16%	100.00%	-
EY	6.56	6.33	6.14	6.49	6.51	6.24	6.13	4.61%
YoY %	3.63%	3.09%	-5.39%	-0.31%	4.33%	1.79%	-	-
Horiz. %	107.01%	103.26%	100.16%	105.87%	106.20%	101.79%	100.00%	-
DY	7.49	5.80	5.54	6.04	2.74	4.19	4.03	51.10%
YoY %	29.14%	4.69%	-8.28%	120.44%	-34.61%	3.97%	-	-
Horiz. %	185.86%	143.92%	137.47%	149.88%	67.99%	103.97%	100.00%	-
P/NAPS	82.81	49.06	30.23	57.66	391.67	83.33	41.18	59.25%
YoY %	68.79%	62.29%	-47.57%	-85.28%	370.02%	102.36%	-	-
Horiz. %	201.09%	119.14%	73.41%	140.02%	951.12%	202.36%	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