[BAT] QoQ TTM Result on 31-Dec-2003 [#4]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	3,325,661	3,205,077	3,186,191	3,199,734	3,061,561	3,094,320	3,069,744	5.46%
YoY %	3.76%	0.59%	-0.42%	4.51%	-1.06%	0.80%	-	-
Horiz. %	108.34%	104.41%	103.79%	104.23%	99.73%	100.80%	100.00%	-
PBT	1,112,166	1,079,110	1,064,688	1,046,625	1,032,086	984,321	950,387	11.01%
YoY %	3.06%	1.35%	1.73%	1.41%	4.85%	3.57%	-	-
Horiz. %	117.02%	113.54%	112.03%	110.13%	108.60%	103.57%	100.00%	-
Tax	-307,547	-296,544	-292,974	-288,471	-286,973	-275,872	-266,008	10.12%
YoY %	-3.71%	-1.22%	-1.56%	-0.52%	-4.02%	-3.71%	-	-
Horiz. %	115.62%	111.48%	110.14%	108.44%	107.88%	103.71%	100.00%	-
NP	804,619	782,566	771,714	758,154	745,113	708,449	684,379	11.36%
YoY %	2.82%	1.41%	1.79%	1.75%	5.18%	3.52%	-	-
Horiz. %	117.57%	114.35%	112.76%	110.78%	108.87%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	804,619	782,566	771,714	758,154	745,113	708,449	684,379	11.36%
YoY %	2.82%	1.41%	1.79%	1.75%	5.18%	3.52%	-	-
Horiz. %	117.57%	114.35%	112.76%	110.78%	108.87%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.65%	27.48%	27.52%	27.56%	27.81%	28.03%	27.99%	-
YoY %	0.62%	-0.15%	-0.15%	-0.90%	-0.78%	0.14%	-	-
Horiz. %	98.79%	98.18%	98.32%	98.46%	99.36%	100.14%	100.00%	-
Total Cost	2,521,042	2,422,511	2,414,477	2,441,580	2,316,448	2,385,871	2,385,365	3.74%
YoY %	4.07%	0.33%	-1.11%	5.40%	-2.91%	0.02%	-	-
Horiz. %	105.69%	101.56%	101.22%	102.36%	97.11%	100.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,076	145,539	314,050	108,477	137,118	228,287	368,580	-71.06%
YoY %	-60.78%	-53.66%	189.51%	-20.89%	-39.94%	-38.06%	-	-
Horiz. %	15.49%	39.49%	85.21%	29.43%	37.20%	61.94%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	704,880	905,415	884,855	884,855	850,117	649,582	617,010	9.25%
YoY %	-22.15%	2.32%	0.00%	4.09%	30.87%	5.28%	-	-
Horiz. %	114.24%	146.74%	143.41%	143.41%	137.78%	105.28%	100.00%	-
Div Payout %	87.60%	115.70%	114.66%	116.71%	114.09%	91.69%	90.16%	-
YoY %	-24.29%	0.91%	-1.76%	2.30%	24.43%	1.70%	-	-
Horiz. %	97.16%	128.33%	127.17%	129.45%	126.54%	101.70%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	57,076	145,539	314,050	108,477	137,118	228,287	368,580	-71.06%
YoY %	-60.78%	-53.66%	189.51%	-20.89%	-39.94%	-38.06%	-	-
Horiz. %	15.49%	39.49%	85.21%	29.43%	37.20%	61.94%	100.00%	-
NOSH	285,384	285,371	285,500	285,468	285,662	285,359	285,721	-0.07%
YoY %	0.00%	-0.05%	0.01%	-0.07%	0.11%	-0.13%	-	-
Horiz. %	99.88%	99.88%	99.92%	99.91%	99.98%	99.87%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	24.19%	24.42%	24.22%	23.69%	24.34%	22.90%	22.29%	-
YoY %	-0.94%	0.83%	2.24%	-2.67%	6.29%	2.74%	-	-
Horiz. %	108.52%	109.56%	108.66%	106.28%	109.20%	102.74%	100.00%	-
ROE	1,409.71%	537.70%	245.73%	698.90%	543.41%	310.33%	185.68%	-
YoY %	162.17%	118.82%	-64.84%	28.61%	75.11%	67.13%	-	-
Horiz. %	759.21%	289.58%	132.34%	376.40%	292.66%	167.13%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	1,165.33	1,123.13	1,116.00	1,120.87	1,071.74	1,084.36	1,074.38	5.55%
YoY %	3.76%	0.64%	-0.43%	4.58%	-1.16%	0.93%	-	-
Horiz. %	108.47%	104.54%	103.87%	104.33%	99.75%	100.93%	100.00%	-
EPS	281.94	274.23	270.30	265.58	260.84	248.27	239.53	11.44%
YoY %	2.81%	1.45%	1.78%	1.82%	5.06%	3.65%	-	-
Horiz. %	117.71%	114.49%	112.85%	110.88%	108.90%	103.65%	100.00%	-
DPS	246.96	317.16	309.96	309.96	297.72	227.52	216.00	9.31%
YoY %	-22.13%	2.32%	0.00%	4.11%	30.85%	5.33%	-	-
Horiz. %	114.33%	146.83%	143.50%	143.50%	137.83%	105.33%	100.00%	-
NAPS	0.20	0.51	1.10	0.38	0.48	0.80	1.29	-71.04%
YoY %	-60.78%	-53.64%	189.47%	-20.83%	-40.00%	-37.98%	-	-
Horiz. %	15.50%	39.53%	85.27%	29.46%	37.21%	62.02%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 285,468
RPS	1,164.73	1,122.50	1,115.89	1,120.63	1,072.24	1,083.71	1,075.10	5.46%
YoY %	3.76%	0.59%	-0.42%	4.51%	-1.06%	0.80%	-	-
Horiz. %	108.34%	104.41%	103.79%	104.23%	99.73%	100.80%	100.00%	-
EPS	281.80	274.07	270.27	265.53	260.96	248.12	239.69	11.36%
YoY %	2.82%	1.41%	1.79%	1.75%	5.17%	3.52%	-	-
Horiz. %	117.57%	114.34%	112.76%	110.78%	108.87%	103.52%	100.00%	-
DPS	246.87	317.10	309.90	309.90	297.73	227.50	216.09	9.25%
YoY %	-22.15%	2.32%	0.00%	4.09%	30.87%	5.28%	-	-
Horiz. %	114.24%	146.74%	143.41%	143.41%	137.78%	105.28%	100.00%	-
NAPS	0.1999	0.5097	1.0999	0.3799	0.4802	0.7995	1.2909	-71.06%
YoY %	-60.78%	-53.66%	189.52%	-20.89%	-39.94%	-38.07%	-	-
Horiz. %	15.49%	39.48%	85.20%	29.43%	37.20%	61.93%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	46.25	50.50	48.50	43.50	39.50	39.00	38.75	-
P/RPS	3.97	4.50	4.35	3.88	3.69	3.60	3.61	6.52%
YoY %	-11.78%	3.45%	12.11%	5.15%	2.50%	-0.28%	-	-
Horiz. %	109.97%	124.65%	120.50%	107.48%	102.22%	99.72%	100.00%	-
P/EPS	16.40	18.42	17.94	16.38	15.14	15.71	16.18	0.90%
YoY %	-10.97%	2.68%	9.52%	8.19%	-3.63%	-2.90%	-	-
Horiz. %	101.36%	113.84%	110.88%	101.24%	93.57%	97.10%	100.00%	-
EY	6.10	5.43	5.57	6.11	6.60	6.37	6.18	-0.86%
YoY %	12.34%	-2.51%	-8.84%	-7.42%	3.61%	3.07%	-	-
Horiz. %	98.71%	87.86%	90.13%	98.87%	106.80%	103.07%	100.00%	-
DY	5.34	6.28	6.39	7.13	7.54	5.83	5.57	-2.76%
YoY %	-14.97%	-1.72%	-10.38%	-5.44%	29.33%	4.67%	-	-
Horiz. %	95.87%	112.75%	114.72%	128.01%	135.37%	104.67%	100.00%	-
P/NAPS	231.25	99.02	44.09	114.47	82.29	48.75	30.04	288.42%
YoY %	133.54%	124.59%	-61.48%	39.11%	68.80%	62.28%	-	-
Horiz. %	769.81%	329.63%	146.77%	381.06%	273.93%	162.28%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/10/04	02/08/04	27/04/04	25/02/04	27/10/03	28/07/03	21/04/03	-
Price	45.50	50.25	48.00	44.00	39.75	39.25	39.00	-
P/RPS	3.90	4.47	4.30	3.93	3.71	3.62	3.63	4.88%
YoY %	-12.75%	3.95%	9.41%	5.93%	2.49%	-0.28%	-	-
Horiz. %	107.44%	123.14%	118.46%	108.26%	102.20%	99.72%	100.00%	-
P/EPS	16.14	18.32	17.76	16.57	15.24	15.81	16.28	-0.57%
YoY %	-11.90%	3.15%	7.18%	8.73%	-3.61%	-2.89%	-	-
Horiz. %	99.14%	112.53%	109.09%	101.78%	93.61%	97.11%	100.00%	-
EY	6.20	5.46	5.63	6.04	6.56	6.33	6.14	0.64%
YoY %	13.55%	-3.02%	-6.79%	-7.93%	3.63%	3.09%	-	-
Horiz. %	100.98%	88.93%	91.69%	98.37%	106.84%	103.09%	100.00%	-
DY	5.43	6.31	6.46	7.04	7.49	5.80	5.54	-1.32%
YoY %	-13.95%	-2.32%	-8.24%	-6.01%	29.14%	4.69%	-	-
Horiz. %	98.01%	113.90%	116.61%	127.08%	135.20%	104.69%	100.00%	-
P/NAPS	227.50	98.53	43.64	115.79	82.81	49.06	30.23	282.61%
YoY %	130.89%	125.78%	-62.31%	39.83%	68.79%	62.29%	-	-
Horiz. %	752.56%	325.93%	144.36%	383.03%	273.93%	162.29%	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