[BAT] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.74%
YoY- 10.1%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 4,186,640 4,008,380 3,869,961 4,177,030 3,843,510 3,753,782 3,902,205 1.17%
PBT 969,914 974,338 1,036,554 1,153,826 1,059,698 1,108,728 941,097 0.50%
Tax -251,292 -243,153 -271,329 -302,081 -286,118 -312,661 -271,829 -1.30%
NP 718,622 731,185 765,225 851,745 773,580 796,066 669,268 1.19%
-
NP to SH 718,622 731,185 765,225 851,745 773,580 796,066 669,268 1.19%
-
Tax Rate 25.91% 24.96% 26.18% 26.18% 27.00% 28.20% 28.88% -
Total Cost 3,468,017 3,277,194 3,104,736 3,325,285 3,069,930 2,957,716 3,232,937 1.17%
-
Net Worth 422,495 488,154 439,719 451,192 402,589 428,299 111,354 24.87%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 799,315 673,710 662,433 719,623 694,775 411,167 315,218 16.76%
Div Payout % 111.23% 92.14% 86.57% 84.49% 89.81% 51.65% 47.10% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 422,495 488,154 439,719 451,192 402,589 428,299 111,354 24.87%
NOSH 285,469 285,470 285,531 285,565 285,524 285,533 285,523 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.16% 18.24% 19.77% 20.39% 20.13% 21.21% 17.15% -
ROE 170.09% 149.79% 174.03% 188.78% 192.15% 185.87% 601.03% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,466.58 1,404.13 1,355.35 1,462.72 1,346.12 1,314.66 1,366.68 1.18%
EPS 251.73 256.13 268.00 298.27 270.93 278.80 234.40 1.19%
DPS 280.00 236.00 232.00 252.00 243.33 144.00 110.40 16.77%
NAPS 1.48 1.71 1.54 1.58 1.41 1.50 0.39 24.87%
Adjusted Per Share Value based on latest NOSH - 285,629
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,466.27 1,403.84 1,355.36 1,462.90 1,346.10 1,314.67 1,366.65 1.17%
EPS 251.68 256.08 268.00 298.30 270.93 278.80 234.39 1.19%
DPS 279.94 235.95 232.00 252.03 243.33 144.00 110.40 16.76%
NAPS 1.4797 1.7096 1.54 1.5802 1.41 1.50 0.39 24.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 44.68 48.48 44.04 41.50 41.25 42.75 38.00 -
P/RPS 3.05 3.45 3.25 2.84 3.06 3.25 2.78 1.55%
P/EPS 17.75 18.93 16.43 13.91 15.23 15.33 16.21 1.52%
EY 5.63 5.28 6.09 7.19 6.57 6.52 6.17 -1.51%
DY 6.27 4.87 5.27 6.07 5.90 3.37 2.91 13.64%
P/NAPS 30.19 28.35 28.60 26.27 29.26 28.50 97.44 -17.73%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 20/10/11 20/10/10 19/11/09 23/10/08 24/10/07 20/10/06 26/10/05 -
Price 43.60 48.00 45.08 41.25 39.75 42.75 36.75 -
P/RPS 2.97 3.42 3.33 2.82 2.95 3.25 2.69 1.66%
P/EPS 17.32 18.74 16.82 13.83 14.67 15.33 15.68 1.67%
EY 5.77 5.34 5.94 7.23 6.82 6.52 6.38 -1.66%
DY 6.42 4.92 5.15 6.11 6.12 3.37 3.00 13.51%
P/NAPS 29.46 28.07 29.27 26.11 28.19 28.50 94.23 -17.60%

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