[BAT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	3,966,548	4,070,114	3,748,444	3,634,916	3,536,210	3,118,978	3,108,292	4.14%
YoY %	-2.54%	8.58%	3.12%	2.79%	13.38%	0.34%	-	-
Horiz. %	127.61%	130.94%	120.59%	116.94%	113.77%	100.34%	100.00%	-
PBT	1,085,828	1,099,490	1,028,334	1,064,994	818,596	1,121,184	1,056,214	0.46%
YoY %	-1.24%	6.92%	-3.44%	30.10%	-26.99%	6.15%	-	-
Horiz. %	102.80%	104.10%	97.36%	100.83%	77.50%	106.15%	100.00%	-
Tax	-271,458	-286,306	-277,650	-300,328	-235,756	-311,690	-295,544	-1.40%
YoY %	5.19%	-3.12%	7.55%	-27.39%	24.36%	-5.46%	-	-
Horiz. %	91.85%	96.87%	93.95%	101.62%	79.77%	105.46%	100.00%	-
NP	814,370	813,184	750,684	764,666	582,840	809,494	760,670	1.14%
YoY %	0.15%	8.33%	-1.83%	31.20%	-28.00%	6.42%	-	-
Horiz. %	107.06%	106.90%	98.69%	100.53%	76.62%	106.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	814,370	813,184	750,684	764,666	582,840	809,494	760,670	1.14%
YoY %	0.15%	8.33%	-1.83%	31.20%	-28.00%	6.42%	-	-
Horiz. %	107.06%	106.90%	98.69%	100.53%	76.62%	106.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	26.04%	27.00%	28.20%	28.80%	27.80%	27.98%	-
YoY %	-3.99%	-3.56%	-4.26%	-2.08%	3.60%	-0.64%	-	-
Horiz. %	89.35%	93.07%	96.50%	100.79%	102.93%	99.36%	100.00%	-
Total Cost	3,152,178	3,256,930	2,997,760	2,870,250	2,953,370	2,309,484	2,347,622	5.02%
YoY %	-3.22%	8.65%	4.44%	-2.81%	27.88%	-1.62%	-	-
Horiz. %	134.27%	138.73%	127.69%	122.26%	125.80%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	596,785	542,503	510,921	522,531	128,441	145,571	228,429	17.34%
YoY %	10.01%	6.18%	-2.22%	306.83%	-11.77%	-36.27%	-	-
Horiz. %	261.26%	237.49%	223.67%	228.75%	56.23%	63.73%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	645,328	645,293	625,094	616,758	472,665	657,642	616,759	0.75%
YoY %	0.01%	3.23%	1.35%	30.49%	-28.13%	6.63%	-	-
Horiz. %	104.63%	104.63%	101.35%	100.00%	76.64%	106.63%	100.00%	-
Div Payout %	79.24%	79.35%	83.27%	80.66%	81.10%	81.24%	81.08%	-
YoY %	-0.14%	-4.71%	3.24%	-0.54%	-0.17%	0.20%	-	-
Horiz. %	97.73%	97.87%	102.70%	99.48%	100.02%	100.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	596,785	542,503	510,921	522,531	128,441	145,571	228,429	17.34%
YoY %	10.01%	6.18%	-2.22%	306.83%	-11.77%	-36.27%	-	-
Horiz. %	261.26%	237.49%	223.67%	228.75%	56.23%	63.73%	100.00%	-
NOSH	285,543	285,528	285,431	285,536	285,426	285,435	285,536	0.00%
YoY %	0.01%	0.03%	-0.04%	0.04%	-0.00%	-0.04%	-	-
Horiz. %	100.00%	100.00%	99.96%	100.00%	99.96%	99.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	20.53%	19.98%	20.03%	21.04%	16.48%	25.95%	24.47%	-
YoY %	2.75%	-0.25%	-4.80%	27.67%	-36.49%	6.05%	-	-
Horiz. %	83.90%	81.65%	81.86%	85.98%	67.35%	106.05%	100.00%	-
ROE	136.46%	149.89%	146.93%	146.34%	453.78%	556.08%	333.00%	-
YoY %	-8.96%	2.01%	0.40%	-67.75%	-18.40%	66.99%	-	-
Horiz. %	40.98%	45.01%	44.12%	43.95%	136.27%	166.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	1,389.12	1,425.47	1,313.26	1,273.01	1,238.92	1,092.71	1,088.58	4.14%
YoY %	-2.55%	8.54%	3.16%	2.75%	13.38%	0.38%	-	-
Horiz. %	127.61%	130.95%	120.64%	116.94%	113.81%	100.38%	100.00%	-
EPS	285.20	284.80	263.00	267.80	204.20	283.60	266.40	1.14%
YoY %	0.14%	8.29%	-1.79%	31.15%	-28.00%	6.46%	-	-
Horiz. %	107.06%	106.91%	98.72%	100.53%	76.65%	106.46%	100.00%	-
DPS	226.00	226.00	219.00	216.00	165.60	230.40	216.00	0.75%
YoY %	0.00%	3.20%	1.39%	30.43%	-28.12%	6.67%	-	-
Horiz. %	104.63%	104.63%	101.39%	100.00%	76.67%	106.67%	100.00%	-
NAPS	2.09	1.90	1.79	1.83	0.45	0.51	0.80	17.33%
YoY %	10.00%	6.15%	-2.19%	306.67%	-11.76%	-36.25%	-	-
Horiz. %	261.25%	237.50%	223.75%	228.75%	56.25%	63.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 285,751
RPS	1,389.19	1,425.46	1,312.80	1,273.04	1,238.47	1,092.35	1,088.60	4.14%
YoY %	-2.54%	8.58%	3.12%	2.79%	13.38%	0.34%	-	-
Horiz. %	127.61%	130.94%	120.60%	116.94%	113.77%	100.34%	100.00%	-
EPS	285.21	284.80	262.91	267.81	204.13	283.51	266.41	1.14%
YoY %	0.14%	8.33%	-1.83%	31.20%	-28.00%	6.42%	-	-
Horiz. %	107.06%	106.90%	98.69%	100.53%	76.62%	106.42%	100.00%	-
DPS	226.01	226.00	218.92	216.00	165.54	230.32	216.01	0.75%
YoY %	0.00%	3.23%	1.35%	30.48%	-28.13%	6.62%	-	-
Horiz. %	104.63%	104.62%	101.35%	100.00%	76.64%	106.62%	100.00%	-
NAPS	2.0901	1.90	1.7894	1.83	0.4498	0.5098	0.80	17.34%
YoY %	10.01%	6.18%	-2.22%	306.85%	-11.77%	-36.27%	-	-
Horiz. %	261.26%	237.50%	223.67%	228.75%	56.22%	63.73%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	44.75	44.25	45.00	39.50	41.75	50.50	39.00	-
P/RPS	3.22	3.10	3.43	3.10	3.37	4.62	3.58	-1.74%
YoY %	3.87%	-9.62%	10.65%	-8.01%	-27.06%	29.05%	-	-
Horiz. %	89.94%	86.59%	95.81%	86.59%	94.13%	129.05%	100.00%	-
P/EPS	15.69	15.54	17.11	14.75	20.45	17.81	14.64	1.16%
YoY %	0.97%	-9.18%	16.00%	-27.87%	14.82%	21.65%	-	-
Horiz. %	107.17%	106.15%	116.87%	100.75%	139.69%	121.65%	100.00%	-
EY	6.37	6.44	5.84	6.78	4.89	5.62	6.83	-1.15%
YoY %	-1.09%	10.27%	-13.86%	38.65%	-12.99%	-17.72%	-	-
Horiz. %	93.27%	94.29%	85.51%	99.27%	71.60%	82.28%	100.00%	-
DY	5.05	5.11	4.87	5.47	3.97	4.56	5.54	-1.53%
YoY %	-1.17%	4.93%	-10.97%	37.78%	-12.94%	-17.69%	-	-
Horiz. %	91.16%	92.24%	87.91%	98.74%	71.66%	82.31%	100.00%	-
P/NAPS	21.41	23.29	25.14	21.58	92.78	99.02	48.75	-12.80%
YoY %	-8.07%	-7.36%	16.50%	-76.74%	-6.30%	103.12%	-	-
Horiz. %	43.92%	47.77%	51.57%	44.27%	190.32%	203.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	23/07/09	17/07/08	19/07/07	13/07/06	27/07/05	02/08/04	28/07/03	-
Price	44.75	41.25	40.50	41.00	42.00	50.25	39.25	-
P/RPS	3.22	2.89	3.08	3.22	3.39	4.60	3.61	-1.88%
YoY %	11.42%	-6.17%	-4.35%	-5.01%	-26.30%	27.42%	-	-
Horiz. %	89.20%	80.06%	85.32%	89.20%	93.91%	127.42%	100.00%	-
P/EPS	15.69	14.48	15.40	15.31	20.57	17.72	14.73	1.05%
YoY %	8.36%	-5.97%	0.59%	-25.57%	16.08%	20.30%	-	-
Horiz. %	106.52%	98.30%	104.55%	103.94%	139.65%	120.30%	100.00%	-
EY	6.37	6.90	6.49	6.53	4.86	5.64	6.79	-1.05%
YoY %	-7.68%	6.32%	-0.61%	34.36%	-13.83%	-16.94%	-	-
Horiz. %	93.81%	101.62%	95.58%	96.17%	71.58%	83.06%	100.00%	-
DY	5.05	5.48	5.41	5.27	3.94	4.59	5.50	-1.41%
YoY %	-7.85%	1.29%	2.66%	33.76%	-14.16%	-16.55%	-	-
Horiz. %	91.82%	99.64%	98.36%	95.82%	71.64%	83.45%	100.00%	-
P/NAPS	21.41	21.71	22.63	22.40	93.33	98.53	49.06	-12.89%
YoY %	-1.38%	-4.07%	1.03%	-76.00%	-5.28%	100.84%	-	-
Horiz. %	43.64%	44.25%	46.13%	45.66%	190.24%	200.84%	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