[BAT] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	4,081,009	3,991,704	3,915,093	3,830,869	3,679,778	3,669,246	3,648,728	7.72%
YoY %	2.24%	1.96%	2.20%	4.11%	0.29%	0.56%	-	-
Horiz. %	111.85%	109.40%	107.30%	104.99%	100.85%	100.56%	100.00%	-
PBT	1,073,497	1,038,479	1,018,363	1,002,901	965,177	983,619	993,442	5.28%
YoY %	3.37%	1.98%	1.54%	3.91%	-1.87%	-0.99%	-	-
Horiz. %	108.06%	104.53%	102.51%	100.95%	97.15%	99.01%	100.00%	-
Tax	-282,942	-275,298	-271,894	-270,970	-262,362	-270,930	-276,634	1.51%
YoY %	-2.78%	-1.25%	-0.34%	-3.28%	3.16%	2.06%	-	-
Horiz. %	102.28%	99.52%	98.29%	97.95%	94.84%	97.94%	100.00%	-
NP	790,555	763,181	746,469	731,931	702,815	712,689	716,808	6.72%
YoY %	3.59%	2.24%	1.99%	4.14%	-1.39%	-0.57%	-	-
Horiz. %	110.29%	106.47%	104.14%	102.11%	98.05%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	790,555	763,181	746,469	731,931	702,815	712,689	716,808	6.72%
YoY %	3.59%	2.24%	1.99%	4.14%	-1.39%	-0.57%	-	-
Horiz. %	110.29%	106.47%	104.14%	102.11%	98.05%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.36%	26.51%	26.70%	27.02%	27.18%	27.54%	27.85%	-
YoY %	-0.57%	-0.71%	-1.18%	-0.59%	-1.31%	-1.11%	-	-
Horiz. %	94.65%	95.19%	95.87%	97.02%	97.59%	98.89%	100.00%	-
Total Cost	3,290,454	3,228,523	3,168,624	3,098,938	2,976,963	2,956,557	2,931,920	7.97%
YoY %	1.92%	1.89%	2.25%	4.10%	0.69%	0.84%	-	-
Horiz. %	112.23%	110.12%	108.07%	105.70%	101.54%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	451,295	542,188	557,078	345,786	402,829	511,155	748,605	-28.57%
YoY %	-16.76%	-2.67%	61.10%	-14.16%	-21.19%	-31.72%	-	-
Horiz. %	60.28%	72.43%	74.42%	46.19%	53.81%	68.28%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	751,011	742,489	732,719	732,719	937,618	729,061	724,982	2.37%
YoY %	1.15%	1.33%	0.00%	-21.85%	28.61%	0.56%	-	-
Horiz. %	103.59%	102.41%	101.07%	101.07%	129.33%	100.56%	100.00%	-
Div Payout %	95.00%	97.29%	98.16%	100.11%	133.41%	102.30%	101.14%	-
YoY %	-2.35%	-0.89%	-1.95%	-24.96%	30.41%	1.15%	-	-
Horiz. %	93.93%	96.19%	97.05%	98.98%	131.91%	101.15%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	451,295	542,188	557,078	345,786	402,829	511,155	748,605	-28.57%
YoY %	-16.76%	-2.67%	61.10%	-14.16%	-21.19%	-31.72%	-	-
Horiz. %	60.28%	72.43%	74.42%	46.19%	53.81%	68.28%	100.00%	-
NOSH	285,629	285,362	285,681	285,774	285,694	285,561	285,727	-0.02%
YoY %	0.09%	-0.11%	-0.03%	0.03%	0.05%	-0.06%	-	-
Horiz. %	99.97%	99.87%	99.98%	100.02%	99.99%	99.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	19.37%	19.12%	19.07%	19.11%	19.10%	19.42%	19.65%	-
YoY %	1.31%	0.26%	-0.21%	0.05%	-1.65%	-1.17%	-	-
Horiz. %	98.58%	97.30%	97.05%	97.25%	97.20%	98.83%	100.00%	-
ROE	175.17%	140.76%	134.00%	211.67%	174.47%	139.43%	95.75%	-
YoY %	24.45%	5.04%	-36.69%	21.32%	25.13%	45.62%	-	-
Horiz. %	182.95%	147.01%	139.95%	221.07%	182.21%	145.62%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,428.78	1,398.82	1,370.44	1,340.52	1,288.01	1,284.92	1,277.00	7.75%
YoY %	2.14%	2.07%	2.23%	4.08%	0.24%	0.62%	-	-
Horiz. %	111.89%	109.54%	107.32%	104.97%	100.86%	100.62%	100.00%	-
EPS	276.78	267.44	261.29	256.12	246.00	249.57	250.87	6.75%
YoY %	3.49%	2.35%	2.02%	4.11%	-1.43%	-0.52%	-	-
Horiz. %	110.33%	106.61%	104.15%	102.09%	98.06%	99.48%	100.00%	-
DPS	263.00	260.00	256.50	256.50	328.50	255.50	254.00	2.34%
YoY %	1.15%	1.36%	0.00%	-21.92%	28.57%	0.59%	-	-
Horiz. %	103.54%	102.36%	100.98%	100.98%	129.33%	100.59%	100.00%	-
NAPS	1.58	1.90	1.95	1.21	1.41	1.79	2.62	-28.55%
YoY %	-16.84%	-2.56%	61.16%	-14.18%	-21.23%	-31.68%	-	-
Horiz. %	60.31%	72.52%	74.43%	46.18%	53.82%	68.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,774
RPS	1,429.28	1,398.00	1,371.17	1,341.67	1,288.75	1,285.07	1,277.88	7.72%
YoY %	2.24%	1.96%	2.20%	4.11%	0.29%	0.56%	-	-
Horiz. %	111.85%	109.40%	107.30%	104.99%	100.85%	100.56%	100.00%	-
EPS	276.87	267.29	261.43	256.34	246.14	249.60	251.04	6.72%
YoY %	3.58%	2.24%	1.99%	4.14%	-1.39%	-0.57%	-	-
Horiz. %	110.29%	106.47%	104.14%	102.11%	98.05%	99.43%	100.00%	-
DPS	263.02	260.04	256.62	256.62	328.38	255.34	253.91	2.37%
YoY %	1.15%	1.33%	0.00%	-21.85%	28.60%	0.56%	-	-
Horiz. %	103.59%	102.41%	101.07%	101.07%	129.33%	100.56%	100.00%	-
NAPS	1.5806	1.8989	1.951	1.211	1.4108	1.7902	2.6218	-28.56%
YoY %	-16.76%	-2.67%	61.11%	-14.16%	-21.19%	-31.72%	-	-
Horiz. %	60.29%	72.43%	74.41%	46.19%	53.81%	68.28%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	41.50	44.25	42.50	41.25	41.25	45.00	46.00	-
P/RPS	2.90	3.16	3.10	3.08	3.20	3.50	3.60	-13.38%
YoY %	-8.23%	1.94%	0.65%	-3.75%	-8.57%	-2.78%	-	-
Horiz. %	80.56%	87.78%	86.11%	85.56%	88.89%	97.22%	100.00%	-
P/EPS	14.99	16.55	16.27	16.11	16.77	18.03	18.34	-12.54%
YoY %	-9.43%	1.72%	0.99%	-3.94%	-6.99%	-1.69%	-	-
Horiz. %	81.73%	90.24%	88.71%	87.84%	91.44%	98.31%	100.00%	-
EY	6.67	6.04	6.15	6.21	5.96	5.55	5.45	14.37%
YoY %	10.43%	-1.79%	-0.97%	4.19%	7.39%	1.83%	-	-
Horiz. %	122.39%	110.83%	112.84%	113.94%	109.36%	101.83%	100.00%	-
DY	6.34	5.88	6.04	6.22	7.96	5.68	5.52	9.64%
YoY %	7.82%	-2.65%	-2.89%	-21.86%	40.14%	2.90%	-	-
Horiz. %	114.86%	106.52%	109.42%	112.68%	144.20%	102.90%	100.00%	-
P/NAPS	26.27	23.29	21.79	34.09	29.26	25.14	17.56	30.70%
YoY %	12.80%	6.88%	-36.08%	16.51%	16.39%	43.17%	-	-
Horiz. %	149.60%	132.63%	124.09%	194.13%	166.63%	143.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/10/08	17/07/08	22/04/08	21/02/08	24/10/07	19/07/07	24/04/07	-
Price	41.25	41.25	43.50	42.25	39.75	40.50	46.25	-
P/RPS	2.89	2.95	3.17	3.15	3.09	3.15	3.62	-13.90%
YoY %	-2.03%	-6.94%	0.63%	1.94%	-1.90%	-12.98%	-	-
Horiz. %	79.83%	81.49%	87.57%	87.02%	85.36%	87.02%	100.00%	-
P/EPS	14.90	15.42	16.65	16.50	16.16	16.23	18.44	-13.21%
YoY %	-3.37%	-7.39%	0.91%	2.10%	-0.43%	-11.98%	-	-
Horiz. %	80.80%	83.62%	90.29%	89.48%	87.64%	88.02%	100.00%	-
EY	6.71	6.48	6.01	6.06	6.19	6.16	5.42	15.25%
YoY %	3.55%	7.82%	-0.83%	-2.10%	0.49%	13.65%	-	-
Horiz. %	123.80%	119.56%	110.89%	111.81%	114.21%	113.65%	100.00%	-
DY	6.38	6.30	5.90	6.07	8.26	6.31	5.49	10.50%
YoY %	1.27%	6.78%	-2.80%	-26.51%	30.90%	14.94%	-	-
Horiz. %	116.21%	114.75%	107.47%	110.56%	150.46%	114.94%	100.00%	-
P/NAPS	26.11	21.71	22.31	34.92	28.19	22.63	17.65	29.73%
YoY %	20.27%	-2.69%	-36.11%	23.87%	24.57%	28.22%	-	-
Horiz. %	147.93%	123.00%	126.40%	197.85%	159.72%	128.22%	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