[BAT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	4,221,498	4,070,910	4,025,388	3,966,548	4,070,114	3,748,444	3,634,916	2.52%
YoY %	3.70%	1.13%	1.48%	-2.54%	8.58%	3.12%	-	-
Horiz. %	116.14%	111.99%	110.74%	109.12%	111.97%	103.12%	100.00%	-
PBT	1,116,566	976,250	1,016,352	1,085,828	1,099,490	1,028,334	1,064,994	0.79%
YoY %	14.37%	-3.95%	-6.40%	-1.24%	6.92%	-3.44%	-	-
Horiz. %	104.84%	91.67%	95.43%	101.96%	103.24%	96.56%	100.00%	-
Tax	-285,850	-250,856	-260,882	-271,458	-286,306	-277,650	-300,328	-0.81%
YoY %	-13.95%	3.84%	3.90%	5.19%	-3.12%	7.55%	-	-
Horiz. %	95.18%	83.53%	86.87%	90.39%	95.33%	92.45%	100.00%	-
NP	830,716	725,394	755,470	814,370	813,184	750,684	764,666	1.38%
YoY %	14.52%	-3.98%	-7.23%	0.15%	8.33%	-1.83%	-	-
Horiz. %	108.64%	94.86%	98.80%	106.50%	106.34%	98.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	830,716	725,394	755,470	814,370	813,184	750,684	764,666	1.38%
YoY %	14.52%	-3.98%	-7.23%	0.15%	8.33%	-1.83%	-	-
Horiz. %	108.64%	94.86%	98.80%	106.50%	106.34%	98.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.60%	25.70%	25.67%	25.00%	26.04%	27.00%	28.20%	-
YoY %	-0.39%	0.12%	2.68%	-3.99%	-3.56%	-4.26%	-	-
Horiz. %	90.78%	91.13%	91.03%	88.65%	92.34%	95.74%	100.00%	-
Total Cost	3,390,782	3,345,516	3,269,918	3,152,178	3,256,930	2,997,760	2,870,250	2.81%
YoY %	1.35%	2.31%	3.74%	-3.22%	8.65%	4.44%	-	-
Horiz. %	118.14%	116.56%	113.92%	109.82%	113.47%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,879	502,635	636,696	596,785	542,503	510,921	522,531	-1.61%
YoY %	-5.72%	-21.06%	6.69%	10.01%	6.18%	-2.22%	-	-
Horiz. %	90.69%	96.19%	121.85%	114.21%	103.82%	97.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	742,220	856,764	645,261	645,328	645,293	625,094	616,758	3.13%
YoY %	-13.37%	32.78%	-0.01%	0.01%	3.23%	1.35%	-	-
Horiz. %	120.34%	138.91%	104.62%	104.63%	104.63%	101.35%	100.00%	-
Div Payout %	89.35%	118.11%	85.41%	79.24%	79.35%	83.27%	80.66%	-
YoY %	-24.35%	38.29%	7.79%	-0.14%	-4.71%	3.24%	-	-
Horiz. %	110.77%	146.43%	105.89%	98.24%	98.38%	103.24%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	473,879	502,635	636,696	596,785	542,503	510,921	522,531	-1.61%
YoY %	-5.72%	-21.06%	6.69%	10.01%	6.18%	-2.22%	-	-
Horiz. %	90.69%	96.19%	121.85%	114.21%	103.82%	97.78%	100.00%	-
NOSH	285,469	285,588	285,513	285,543	285,528	285,431	285,536	-0.00%
YoY %	-0.04%	0.03%	-0.01%	0.01%	0.03%	-0.04%	-	-
Horiz. %	99.98%	100.02%	99.99%	100.00%	100.00%	99.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	19.68%	17.82%	18.77%	20.53%	19.98%	20.03%	21.04%	-
YoY %	10.44%	-5.06%	-8.57%	2.75%	-0.25%	-4.80%	-	-
Horiz. %	93.54%	84.70%	89.21%	97.58%	94.96%	95.20%	100.00%	-
ROE	175.30%	144.32%	118.65%	136.46%	149.89%	146.93%	146.34%	-
YoY %	21.47%	21.64%	-13.05%	-8.96%	2.01%	0.40%	-	-
Horiz. %	119.79%	98.62%	81.08%	93.25%	102.43%	100.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	1,478.79	1,425.45	1,409.87	1,389.12	1,425.47	1,313.26	1,273.01	2.52%
YoY %	3.74%	1.11%	1.49%	-2.55%	8.54%	3.16%	-	-
Horiz. %	116.16%	111.97%	110.75%	109.12%	111.98%	103.16%	100.00%	-
EPS	291.00	254.00	264.60	285.20	284.80	263.00	267.80	1.39%
YoY %	14.57%	-4.01%	-7.22%	0.14%	8.29%	-1.79%	-	-
Horiz. %	108.66%	94.85%	98.81%	106.50%	106.35%	98.21%	100.00%	-
DPS	260.00	300.00	226.00	226.00	226.00	219.00	216.00	3.13%
YoY %	-13.33%	32.74%	0.00%	0.00%	3.20%	1.39%	-	-
Horiz. %	120.37%	138.89%	104.63%	104.63%	104.63%	101.39%	100.00%	-
NAPS	1.66	1.76	2.23	2.09	1.90	1.79	1.83	-1.61%
YoY %	-5.68%	-21.08%	6.70%	10.00%	6.15%	-2.19%	-	-
Horiz. %	90.71%	96.17%	121.86%	114.21%	103.83%	97.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 285,452
RPS	1,478.48	1,425.74	1,409.80	1,389.19	1,425.46	1,312.80	1,273.04	2.52%
YoY %	3.70%	1.13%	1.48%	-2.54%	8.58%	3.12%	-	-
Horiz. %	116.14%	111.99%	110.74%	109.12%	111.97%	103.12%	100.00%	-
EPS	290.94	254.05	264.59	285.21	284.80	262.91	267.81	1.38%
YoY %	14.52%	-3.98%	-7.23%	0.14%	8.33%	-1.83%	-	-
Horiz. %	108.64%	94.86%	98.80%	106.50%	106.34%	98.17%	100.00%	-
DPS	259.94	300.06	225.99	226.01	226.00	218.92	216.00	3.13%
YoY %	-13.37%	32.78%	-0.01%	0.00%	3.23%	1.35%	-	-
Horiz. %	120.34%	138.92%	104.63%	104.63%	104.63%	101.35%	100.00%	-
NAPS	1.6596	1.7604	2.2299	2.0901	1.90	1.7894	1.83	-1.61%
YoY %	-5.73%	-21.05%	6.69%	10.01%	6.18%	-2.22%	-	-
Horiz. %	90.69%	96.20%	121.85%	114.21%	103.83%	97.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	56.00	46.70	43.88	44.75	44.25	45.00	39.50	-
P/RPS	3.79	3.28	3.11	3.22	3.10	3.43	3.10	3.40%
YoY %	15.55%	5.47%	-3.42%	3.87%	-9.62%	10.65%	-	-
Horiz. %	122.26%	105.81%	100.32%	103.87%	100.00%	110.65%	100.00%	-
P/EPS	19.24	18.39	16.58	15.69	15.54	17.11	14.75	4.52%
YoY %	4.62%	10.92%	5.67%	0.97%	-9.18%	16.00%	-	-
Horiz. %	130.44%	124.68%	112.41%	106.37%	105.36%	116.00%	100.00%	-
EY	5.20	5.44	6.03	6.37	6.44	5.84	6.78	-4.32%
YoY %	-4.41%	-9.78%	-5.34%	-1.09%	10.27%	-13.86%	-	-
Horiz. %	76.70%	80.24%	88.94%	93.95%	94.99%	86.14%	100.00%	-
DY	4.64	6.42	5.15	5.05	5.11	4.87	5.47	-2.70%
YoY %	-27.73%	24.66%	1.98%	-1.17%	4.93%	-10.97%	-	-
Horiz. %	84.83%	117.37%	94.15%	92.32%	93.42%	89.03%	100.00%	-
P/NAPS	33.73	26.53	19.68	21.41	23.29	25.14	21.58	7.72%
YoY %	27.14%	34.81%	-8.08%	-8.07%	-7.36%	16.50%	-	-
Horiz. %	156.30%	122.94%	91.20%	99.21%	107.92%	116.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/07/12	21/07/11	22/07/10	23/07/09	17/07/08	19/07/07	13/07/06	-
Price	56.72	46.20	43.98	44.75	41.25	40.50	41.00	-
P/RPS	3.84	3.24	3.12	3.22	2.89	3.08	3.22	2.97%
YoY %	18.52%	3.85%	-3.11%	11.42%	-6.17%	-4.35%	-	-
Horiz. %	119.25%	100.62%	96.89%	100.00%	89.75%	95.65%	100.00%	-
P/EPS	19.49	18.19	16.62	15.69	14.48	15.40	15.31	4.10%
YoY %	7.15%	9.45%	5.93%	8.36%	-5.97%	0.59%	-	-
Horiz. %	127.30%	118.81%	108.56%	102.48%	94.58%	100.59%	100.00%	-
EY	5.13	5.50	6.02	6.37	6.90	6.49	6.53	-3.93%
YoY %	-6.73%	-8.64%	-5.49%	-7.68%	6.32%	-0.61%	-	-
Horiz. %	78.56%	84.23%	92.19%	97.55%	105.67%	99.39%	100.00%	-
DY	4.58	6.49	5.14	5.05	5.48	5.41	5.27	-2.30%
YoY %	-29.43%	26.26%	1.78%	-7.85%	1.29%	2.66%	-	-
Horiz. %	86.91%	123.15%	97.53%	95.83%	103.98%	102.66%	100.00%	-
P/NAPS	34.17	26.25	19.72	21.41	21.71	22.63	22.40	7.28%
YoY %	30.17%	33.11%	-7.89%	-1.38%	-4.07%	1.03%	-	-
Horiz. %	152.54%	117.19%	88.04%	95.58%	96.92%	101.03%	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