[BAT] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
17-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -3.84%
YoY- 8.33%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,070,910 4,025,388 3,966,548 4,070,114 3,748,444 3,634,916 3,536,210 2.37%
PBT 976,250 1,016,352 1,085,828 1,099,490 1,028,334 1,064,994 818,596 2.97%
Tax -250,856 -260,882 -271,458 -286,306 -277,650 -300,328 -235,756 1.03%
NP 725,394 755,470 814,370 813,184 750,684 764,666 582,840 3.71%
-
NP to SH 725,394 755,470 814,370 813,184 750,684 764,666 582,840 3.71%
-
Tax Rate 25.70% 25.67% 25.00% 26.04% 27.00% 28.20% 28.80% -
Total Cost 3,345,516 3,269,918 3,152,178 3,256,930 2,997,760 2,870,250 2,953,370 2.09%
-
Net Worth 502,635 636,696 596,785 542,503 510,921 522,531 128,441 25.52%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 856,764 645,261 645,328 645,293 625,094 616,758 472,665 10.41%
Div Payout % 118.11% 85.41% 79.24% 79.35% 83.27% 80.66% 81.10% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 502,635 636,696 596,785 542,503 510,921 522,531 128,441 25.52%
NOSH 285,588 285,513 285,543 285,528 285,431 285,536 285,426 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 17.82% 18.77% 20.53% 19.98% 20.03% 21.04% 16.48% -
ROE 144.32% 118.65% 136.46% 149.89% 146.93% 146.34% 453.78% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,425.45 1,409.87 1,389.12 1,425.47 1,313.26 1,273.01 1,238.92 2.36%
EPS 254.00 264.60 285.20 284.80 263.00 267.80 204.20 3.70%
DPS 300.00 226.00 226.00 226.00 219.00 216.00 165.60 10.40%
NAPS 1.76 2.23 2.09 1.90 1.79 1.83 0.45 25.50%
Adjusted Per Share Value based on latest NOSH - 285,362
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,425.74 1,409.80 1,389.19 1,425.46 1,312.80 1,273.04 1,238.47 2.37%
EPS 254.05 264.59 285.21 284.80 262.91 267.81 204.13 3.71%
DPS 300.06 225.99 226.01 226.00 218.92 216.00 165.54 10.41%
NAPS 1.7604 2.2299 2.0901 1.90 1.7894 1.83 0.4498 25.52%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 46.70 43.88 44.75 44.25 45.00 39.50 41.75 -
P/RPS 3.28 3.11 3.22 3.10 3.43 3.10 3.37 -0.44%
P/EPS 18.39 16.58 15.69 15.54 17.11 14.75 20.45 -1.75%
EY 5.44 6.03 6.37 6.44 5.84 6.78 4.89 1.79%
DY 6.42 5.15 5.05 5.11 4.87 5.47 3.97 8.33%
P/NAPS 26.53 19.68 21.41 23.29 25.14 21.58 92.78 -18.82%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 21/07/11 22/07/10 23/07/09 17/07/08 19/07/07 13/07/06 27/07/05 -
Price 46.20 43.98 44.75 41.25 40.50 41.00 42.00 -
P/RPS 3.24 3.12 3.22 2.89 3.08 3.22 3.39 -0.75%
P/EPS 18.19 16.62 15.69 14.48 15.40 15.31 20.57 -2.02%
EY 5.50 6.02 6.37 6.90 6.49 6.53 4.86 2.08%
DY 6.49 5.14 5.05 5.48 5.41 5.27 3.94 8.66%
P/NAPS 26.25 19.72 21.41 21.71 22.63 22.40 93.33 -19.04%

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