[BAT] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.31%
YoY- 7.84%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,843,510 3,753,782 3,902,205 3,407,038 3,239,136 3,254,324 3,048,865 3.93%
PBT 1,059,698 1,108,728 941,097 1,180,669 1,093,281 944,284 848,530 3.77%
Tax -286,118 -312,661 -271,829 -328,225 -302,790 -263,441 -231,638 3.58%
NP 773,580 796,066 669,268 852,444 790,490 680,842 616,892 3.84%
-
NP to SH 773,580 796,066 669,268 852,444 790,490 680,842 616,892 3.84%
-
Tax Rate 27.00% 28.20% 28.88% 27.80% 27.70% 27.90% 27.30% -
Total Cost 3,069,930 2,957,716 3,232,937 2,554,594 2,448,645 2,573,481 2,431,973 3.95%
-
Net Worth 402,589 428,299 111,354 57,108 137,079 25,702 -79,967 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 694,775 411,167 315,218 438,595 678,542 367,380 536,924 4.38%
Div Payout % 89.81% 51.65% 47.10% 51.45% 85.84% 53.96% 87.04% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 402,589 428,299 111,354 57,108 137,079 25,702 -79,967 -
NOSH 285,524 285,533 285,523 285,544 285,581 285,588 285,598 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.13% 21.21% 17.15% 25.02% 24.40% 20.92% 20.23% -
ROE 192.15% 185.87% 601.03% 1,492.67% 576.67% 2,648.89% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,346.12 1,314.66 1,366.68 1,193.17 1,134.22 1,139.52 1,067.54 3.93%
EPS 270.93 278.80 234.40 298.53 276.80 238.40 216.00 3.84%
DPS 243.33 144.00 110.40 153.60 237.60 128.64 188.00 4.39%
NAPS 1.41 1.50 0.39 0.20 0.48 0.09 -0.28 -
Adjusted Per Share Value based on latest NOSH - 285,384
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,346.10 1,314.67 1,366.65 1,193.23 1,134.43 1,139.75 1,067.79 3.93%
EPS 270.93 278.80 234.39 298.55 276.85 238.45 216.05 3.84%
DPS 243.33 144.00 110.40 153.61 237.64 128.67 188.04 4.38%
NAPS 1.41 1.50 0.39 0.20 0.4801 0.09 -0.2801 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 41.25 42.75 38.00 46.25 39.50 35.25 35.25 -
P/RPS 3.06 3.25 2.78 3.88 3.48 3.09 3.30 -1.25%
P/EPS 15.23 15.33 16.21 15.49 14.27 14.79 16.32 -1.14%
EY 6.57 6.52 6.17 6.45 7.01 6.76 6.13 1.16%
DY 5.90 3.37 2.91 3.32 6.02 3.65 5.33 1.70%
P/NAPS 29.26 28.50 97.44 231.25 82.29 391.67 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 24/10/07 20/10/06 26/10/05 26/10/04 27/10/03 28/10/02 29/10/01 -
Price 39.75 42.75 36.75 45.50 39.75 35.25 34.00 -
P/RPS 2.95 3.25 2.69 3.81 3.50 3.09 3.18 -1.24%
P/EPS 14.67 15.33 15.68 15.24 14.36 14.79 15.74 -1.16%
EY 6.82 6.52 6.38 6.56 6.96 6.76 6.35 1.19%
DY 6.12 3.37 3.00 3.38 5.98 3.65 5.53 1.70%
P/NAPS 28.19 28.50 94.23 227.50 82.81 391.67 0.00 -

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