[BAT] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 1.7%
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,965,448 3,923,421 4,135,220 3,830,869 3,612,482 3,564,215 3,263,725 3.29%
PBT 959,181 1,005,312 1,081,166 1,002,901 1,001,947 832,969 1,082,815 -1.99%
Tax -228,070 -258,528 -269,483 -270,970 -282,269 -240,167 -300,731 -4.50%
NP 731,111 746,784 811,683 731,931 719,678 592,802 782,084 -1.11%
-
NP to SH 731,111 746,784 811,683 731,931 719,678 592,802 782,084 -1.11%
-
Tax Rate 23.78% 25.72% 24.93% 27.02% 28.17% 28.83% 27.77% -
Total Cost 3,234,337 3,176,637 3,323,537 3,098,938 2,892,804 2,971,413 2,481,641 4.51%
-
Net Worth 491,023 439,788 405,413 345,546 551,181 616,788 205,586 15.60%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 685,148 673,961 756,581 732,502 725,389 714,160 709,272 -0.57%
Div Payout % 93.71% 90.25% 93.21% 100.08% 100.79% 120.47% 90.69% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 491,023 439,788 405,413 345,546 551,181 616,788 205,586 15.60%
NOSH 285,478 285,577 285,502 285,575 285,586 285,550 285,536 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.44% 19.03% 19.63% 19.11% 19.92% 16.63% 23.96% -
ROE 148.90% 169.81% 200.21% 211.82% 130.57% 96.11% 380.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,389.05 1,373.86 1,448.40 1,341.45 1,264.93 1,248.19 1,143.02 3.30%
EPS 256.10 261.50 284.30 256.30 252.00 207.60 273.90 -1.11%
DPS 240.00 236.00 265.00 256.50 254.00 250.10 248.40 -0.57%
NAPS 1.72 1.54 1.42 1.21 1.93 2.16 0.72 15.61%
Adjusted Per Share Value based on latest NOSH - 285,774
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,388.80 1,374.08 1,448.26 1,341.67 1,265.18 1,248.28 1,143.04 3.29%
EPS 256.05 261.54 284.27 256.34 252.05 207.61 273.91 -1.11%
DPS 239.96 236.04 264.97 256.54 254.05 250.12 248.41 -0.57%
NAPS 1.7197 1.5403 1.4199 1.2102 1.9304 2.1602 0.72 15.60%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 45.00 42.80 44.50 41.25 43.25 40.25 45.75 -
P/RPS 3.24 3.12 3.07 3.08 3.42 3.22 4.00 -3.44%
P/EPS 17.57 16.37 15.65 16.09 17.16 19.39 16.70 0.84%
EY 5.69 6.11 6.39 6.21 5.83 5.16 5.99 -0.85%
DY 5.33 5.51 5.96 6.22 5.87 6.21 5.43 -0.30%
P/NAPS 26.16 27.79 31.34 34.09 22.41 18.63 63.54 -13.74%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 11/02/10 19/02/09 21/02/08 15/02/07 23/03/06 24/02/05 -
Price 46.32 42.10 44.00 42.25 46.00 44.00 47.00 -
P/RPS 3.33 3.06 3.04 3.15 3.64 3.53 4.11 -3.44%
P/EPS 18.09 16.10 15.48 16.48 18.25 21.19 17.16 0.88%
EY 5.53 6.21 6.46 6.07 5.48 4.72 5.83 -0.87%
DY 5.18 5.61 6.02 6.07 5.52 5.68 5.29 -0.34%
P/NAPS 26.93 27.34 30.99 34.92 23.83 20.37 65.28 -13.71%

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