[BAT] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
24-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.05%
YoY- -2.82%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,008,380 3,869,961 4,177,030 3,843,510 3,753,782 3,902,205 3,407,038 2.74%
PBT 974,338 1,036,554 1,153,826 1,059,698 1,108,728 941,097 1,180,669 -3.14%
Tax -243,153 -271,329 -302,081 -286,118 -312,661 -271,829 -328,225 -4.87%
NP 731,185 765,225 851,745 773,580 796,066 669,268 852,444 -2.52%
-
NP to SH 731,185 765,225 851,745 773,580 796,066 669,268 852,444 -2.52%
-
Tax Rate 24.96% 26.18% 26.18% 27.00% 28.20% 28.88% 27.80% -
Total Cost 3,277,194 3,104,736 3,325,285 3,069,930 2,957,716 3,232,937 2,554,594 4.23%
-
Net Worth 488,154 439,719 451,192 402,589 428,299 111,354 57,108 42.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 673,710 662,433 719,623 694,775 411,167 315,218 438,595 7.41%
Div Payout % 92.14% 86.57% 84.49% 89.81% 51.65% 47.10% 51.45% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 488,154 439,719 451,192 402,589 428,299 111,354 57,108 42.96%
NOSH 285,470 285,531 285,565 285,524 285,533 285,523 285,544 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.24% 19.77% 20.39% 20.13% 21.21% 17.15% 25.02% -
ROE 149.79% 174.03% 188.78% 192.15% 185.87% 601.03% 1,492.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,404.13 1,355.35 1,462.72 1,346.12 1,314.66 1,366.68 1,193.17 2.74%
EPS 256.13 268.00 298.27 270.93 278.80 234.40 298.53 -2.51%
DPS 236.00 232.00 252.00 243.33 144.00 110.40 153.60 7.41%
NAPS 1.71 1.54 1.58 1.41 1.50 0.39 0.20 42.97%
Adjusted Per Share Value based on latest NOSH - 285,694
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,403.84 1,355.36 1,462.90 1,346.10 1,314.67 1,366.65 1,193.23 2.74%
EPS 256.08 268.00 298.30 270.93 278.80 234.39 298.55 -2.52%
DPS 235.95 232.00 252.03 243.33 144.00 110.40 153.61 7.41%
NAPS 1.7096 1.54 1.5802 1.41 1.50 0.39 0.20 42.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 48.48 44.04 41.50 41.25 42.75 38.00 46.25 -
P/RPS 3.45 3.25 2.84 3.06 3.25 2.78 3.88 -1.93%
P/EPS 18.93 16.43 13.91 15.23 15.33 16.21 15.49 3.39%
EY 5.28 6.09 7.19 6.57 6.52 6.17 6.45 -3.27%
DY 4.87 5.27 6.07 5.90 3.37 2.91 3.32 6.59%
P/NAPS 28.35 28.60 26.27 29.26 28.50 97.44 231.25 -29.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 20/10/10 19/11/09 23/10/08 24/10/07 20/10/06 26/10/05 26/10/04 -
Price 48.00 45.08 41.25 39.75 42.75 36.75 45.50 -
P/RPS 3.42 3.33 2.82 2.95 3.25 2.69 3.81 -1.78%
P/EPS 18.74 16.82 13.83 14.67 15.33 15.68 15.24 3.50%
EY 5.34 5.94 7.23 6.82 6.52 6.38 6.56 -3.36%
DY 4.92 5.15 6.11 6.12 3.37 3.00 3.38 6.45%
P/NAPS 28.07 29.27 26.11 28.19 28.50 94.23 227.50 -29.43%

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