[BAT] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.69%
YoY- 10.37%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,902,205 3,407,038 3,239,136 3,254,324 3,048,865 2,818,777 1,989,726 -0.71%
PBT 941,097 1,180,669 1,093,281 944,284 848,530 768,093 589,256 -0.49%
Tax -271,829 -328,225 -302,790 -263,441 -231,638 -215,066 -107,826 -0.97%
NP 669,268 852,444 790,490 680,842 616,892 553,026 481,429 -0.34%
-
NP to SH 669,268 852,444 790,490 680,842 616,892 553,026 481,429 -0.34%
-
Tax Rate 28.88% 27.80% 27.70% 27.90% 27.30% 28.00% 18.30% -
Total Cost 3,232,937 2,554,594 2,448,645 2,573,481 2,431,973 2,265,750 1,508,297 -0.80%
-
Net Worth 111,354 57,108 137,079 25,702 -79,967 8,563 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 315,218 438,595 678,542 367,380 536,924 - - -100.00%
Div Payout % 47.10% 51.45% 85.84% 53.96% 87.04% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 111,354 57,108 137,079 25,702 -79,967 8,563 0 -100.00%
NOSH 285,523 285,544 285,581 285,588 285,598 285,457 285,708 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.15% 25.02% 24.40% 20.92% 20.23% 19.62% 24.20% -
ROE 601.03% 1,492.67% 576.67% 2,648.89% 0.00% 6,457.78% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,366.68 1,193.17 1,134.22 1,139.52 1,067.54 987.46 696.42 -0.71%
EPS 234.40 298.53 276.80 238.40 216.00 193.73 168.67 -0.34%
DPS 110.40 153.60 237.60 128.64 188.00 0.00 0.00 -100.00%
NAPS 0.39 0.20 0.48 0.09 -0.28 0.03 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 285,501
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,366.65 1,193.23 1,134.43 1,139.75 1,067.79 987.21 696.85 -0.71%
EPS 234.39 298.55 276.85 238.45 216.05 193.68 168.61 -0.34%
DPS 110.40 153.61 237.64 128.67 188.04 0.00 0.00 -100.00%
NAPS 0.39 0.20 0.4801 0.09 -0.2801 0.03 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 38.00 46.25 39.50 35.25 35.25 35.75 0.00 -
P/RPS 2.78 3.88 3.48 3.09 3.30 3.62 0.00 -100.00%
P/EPS 16.21 15.49 14.27 14.79 16.32 18.45 0.00 -100.00%
EY 6.17 6.45 7.01 6.76 6.13 5.42 0.00 -100.00%
DY 2.91 3.32 6.02 3.65 5.33 0.00 0.00 -100.00%
P/NAPS 97.44 231.25 82.29 391.67 0.00 1,191.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/10/05 26/10/04 27/10/03 28/10/02 29/10/01 30/10/00 22/10/99 -
Price 36.75 45.50 39.75 35.25 34.00 37.75 0.00 -
P/RPS 2.69 3.81 3.50 3.09 3.18 3.82 0.00 -100.00%
P/EPS 15.68 15.24 14.36 14.79 15.74 19.49 0.00 -100.00%
EY 6.38 6.56 6.96 6.76 6.35 5.13 0.00 -100.00%
DY 3.00 3.38 5.98 3.65 5.53 0.00 0.00 -100.00%
P/NAPS 94.23 227.50 82.81 391.67 0.00 1,258.33 0.00 -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

Post a Comment