[BAT] QoQ TTM 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
TTM Result
Revenue	3,965,448	4,027,235	3,952,841	3,936,615	3,923,421	3,904,918	4,083,437	-1.93%
YoY %	-1.53%	1.88%	0.41%	0.34%	0.47%	-4.37%	-	-
Horiz. %	97.11%	98.62%	96.80%	96.40%	96.08%	95.63%	100.00%	-
PBT	959,179	958,649	970,573	990,656	1,005,312	993,212	1,074,335	-7.26%
YoY %	0.06%	-1.23%	-2.03%	-1.46%	1.22%	-7.55%	-	-
Horiz. %	89.28%	89.23%	90.34%	92.21%	93.58%	92.45%	100.00%	-
Tax	-228,070	-237,396	-253,240	-257,919	-258,528	-246,419	-262,059	-8.82%
YoY %	3.93%	6.26%	1.81%	0.24%	-4.91%	5.97%	-	-
Horiz. %	87.03%	90.59%	96.63%	98.42%	98.65%	94.03%	100.00%	-
NP	731,109	721,253	717,333	732,737	746,784	746,793	812,276	-6.75%
YoY %	1.37%	0.55%	-2.10%	-1.88%	-0.00%	-8.06%	-	-
Horiz. %	90.01%	88.79%	88.31%	90.21%	91.94%	91.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	731,109	721,253	717,333	732,737	746,784	746,793	812,276	-6.75%
YoY %	1.37%	0.55%	-2.10%	-1.88%	-0.00%	-8.06%	-	-
Horiz. %	90.01%	88.79%	88.31%	90.21%	91.94%	91.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.78%	24.76%	26.09%	26.04%	25.72%	24.81%	24.39%	-
YoY %	-3.96%	-5.10%	0.19%	1.24%	3.67%	1.72%	-	-
Horiz. %	97.50%	101.52%	106.97%	106.77%	105.45%	101.72%	100.00%	-
Total Cost	3,234,339	3,305,982	3,235,508	3,203,878	3,176,637	3,158,125	3,271,161	-0.74%
YoY %	-2.17%	2.18%	0.99%	0.86%	0.59%	-3.46%	-	-
Horiz. %	98.87%	101.06%	98.91%	97.94%	97.11%	96.54%	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	876,979	874,264	865,781	865,763	673,869	713,882	756,803	10.29%
YoY %	0.31%	0.98%	0.00%	28.48%	-5.60%	-5.67%	-	-
Horiz. %	115.88%	115.52%	114.40%	114.40%	89.04%	94.33%	100.00%	-
Div Payout %	119.95%	121.21%	120.69%	118.15%	90.24%	95.59%	93.17%	-
YoY %	-1.04%	0.43%	2.15%	30.93%	-5.60%	2.60%	-	-
Horiz. %	128.74%	130.10%	129.54%	126.81%	96.86%	102.60%	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	18.44%	17.91%	18.15%	18.61%	19.03%	19.12%	19.89%	-
YoY %	2.96%	-1.32%	-2.47%	-2.21%	-0.47%	-3.87%	-	-
Horiz. %	92.71%	90.05%	91.25%	93.56%	95.68%	96.13%	100.00%	-
ROE	148.88%	147.80%	112.68%	116.64%	169.72%	169.85%	136.15%	-
YoY %	0.73%	31.17%	-3.40%	-31.28%	-0.08%	24.75%	-	-
Horiz. %	109.35%	108.56%	82.76%	85.67%	124.66%	124.75%	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	1,388.94	1,411.21	1,384.69	1,378.58	1,373.13	1,367.73	1,430.51	-1.94%
YoY %	-1.58%	1.92%	0.44%	0.40%	0.39%	-4.39%	-	-
Horiz. %	97.09%	98.65%	96.80%	96.37%	95.99%	95.61%	100.00%	-
EPS	256.08	252.74	251.28	256.60	261.36	261.57	284.56	-6.77%
YoY %	1.32%	0.58%	-2.07%	-1.82%	-0.08%	-8.08%	-	-
Horiz. %	89.99%	88.82%	88.30%	90.17%	91.85%	91.92%	100.00%	-
DPS	307.20	306.20	303.20	303.20	236.00	250.00	265.00	10.32%
YoY %	0.33%	0.99%	0.00%	28.47%	-5.60%	-5.66%	-	-
Horiz. %	115.92%	115.55%	114.42%	114.42%	89.06%	94.34%	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	1,388.80	1,410.44	1,384.39	1,378.70	1,374.08	1,367.60	1,430.13	-1.93%
YoY %	-1.53%	1.88%	0.41%	0.34%	0.47%	-4.37%	-	-
Horiz. %	97.11%	98.62%	96.80%	96.40%	96.08%	95.63%	100.00%	-
EPS	256.05	252.60	251.23	256.62	261.54	261.55	284.48	-6.76%
YoY %	1.37%	0.55%	-2.10%	-1.88%	-0.00%	-8.06%	-	-
Horiz. %	90.01%	88.79%	88.31%	90.21%	91.94%	91.94%	100.00%	-
DPS	307.14	306.19	303.22	303.21	236.01	250.02	265.05	10.29%
YoY %	0.31%	0.98%	0.00%	28.47%	-5.60%	-5.67%	-	-
Horiz. %	115.88%	115.52%	114.40%	114.40%	89.04%	94.33%	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	3.24	3.44	3.17	3.20	3.12	3.22	3.13	2.32%
YoY %	-5.81%	8.52%	-0.94%	2.56%	-3.11%	2.88%	-	-
Horiz. %	103.51%	109.90%	101.28%	102.24%	99.68%	102.88%	100.00%	-
P/EPS	17.57	19.18	17.46	17.20	16.38	16.84	15.73	7.63%
YoY %	-8.39%	9.85%	1.51%	5.01%	-2.73%	7.06%	-	-
Horiz. %	111.70%	121.93%	111.00%	109.35%	104.13%	107.06%	100.00%	-
EY	5.69	5.21	5.73	5.81	6.11	5.94	6.36	-7.13%
YoY %	9.21%	-9.08%	-1.38%	-4.91%	2.86%	-6.60%	-	-
Horiz. %	89.47%	81.92%	90.09%	91.35%	96.07%	93.40%	100.00%	-
DY	6.83	6.32	6.91	6.87	5.51	5.68	5.92	9.97%
YoY %	8.07%	-8.54%	0.58%	24.68%	-2.99%	-4.05%	-	-
Horiz. %	115.37%	106.76%	116.72%	116.05%	93.07%	95.95%	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	3.33	3.40	3.18	3.10	3.07	3.30	3.13	4.20%
YoY %	-2.06%	6.92%	2.58%	0.98%	-6.97%	5.43%	-	-
Horiz. %	106.39%	108.63%	101.60%	99.04%	98.08%	105.43%	100.00%	-
P/EPS	18.09	18.99	17.50	16.67	16.11	17.23	15.73	9.73%
YoY %	-4.74%	8.51%	4.98%	3.48%	-6.50%	9.54%	-	-
Horiz. %	115.00%	120.72%	111.25%	105.98%	102.42%	109.54%	100.00%	-
EY	5.53	5.27	5.71	6.00	6.21	5.80	6.36	-8.87%
YoY %	4.93%	-7.71%	-4.83%	-3.38%	7.07%	-8.81%	-	-
Horiz. %	86.95%	82.86%	89.78%	94.34%	97.64%	91.19%	100.00%	-
DY	6.63	6.38	6.89	7.09	5.61	5.55	5.92	7.82%
YoY %	3.92%	-7.40%	-2.82%	26.38%	1.08%	-6.25%	-	-
Horiz. %	111.99%	107.77%	116.39%	119.76%	94.76%	93.75%	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