[BAT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.43%
YoY- -24.2%
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 4,135,220 3,830,869 3,612,482 3,564,215 3,263,725 3,199,734 3,072,952 5.06%
PBT 1,081,166 1,002,901 1,001,947 832,969 1,082,815 1,046,625 920,338 2.71%
Tax -269,483 -270,970 -282,269 -240,167 -300,731 -288,471 -257,461 0.76%
NP 811,683 731,931 719,678 592,802 782,084 758,154 662,877 3.42%
-
NP to SH 811,683 731,931 719,678 592,802 782,084 758,154 662,877 3.42%
-
Tax Rate 24.93% 27.02% 28.17% 28.83% 27.77% 27.56% 27.97% -
Total Cost 3,323,537 3,098,938 2,892,804 2,971,413 2,481,641 2,441,580 2,410,075 5.49%
-
Net Worth 405,413 345,546 551,181 616,788 205,586 108,511 176,995 14.79%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 756,581 732,502 725,389 714,160 709,272 885,112 616,629 3.46%
Div Payout % 93.21% 100.08% 100.79% 120.47% 90.69% 116.75% 93.02% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 405,413 345,546 551,181 616,788 205,586 108,511 176,995 14.79%
NOSH 285,502 285,575 285,586 285,550 285,536 285,557 285,476 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.63% 19.11% 19.92% 16.63% 23.96% 23.69% 21.57% -
ROE 200.21% 211.82% 130.57% 96.11% 380.42% 698.68% 374.52% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,448.40 1,341.45 1,264.93 1,248.19 1,143.02 1,120.52 1,076.43 5.06%
EPS 284.30 256.30 252.00 207.60 273.90 265.50 232.20 3.42%
DPS 265.00 256.50 254.00 250.10 248.40 309.96 216.00 3.46%
NAPS 1.42 1.21 1.93 2.16 0.72 0.38 0.62 14.79%
Adjusted Per Share Value based on latest NOSH - 285,698
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,448.26 1,341.67 1,265.18 1,248.28 1,143.04 1,120.63 1,076.23 5.06%
EPS 284.27 256.34 252.05 207.61 273.91 265.53 232.16 3.42%
DPS 264.97 256.54 254.05 250.12 248.41 309.99 215.96 3.46%
NAPS 1.4199 1.2102 1.9304 2.1602 0.72 0.38 0.6199 14.79%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 44.50 41.25 43.25 40.25 45.75 43.50 35.50 -
P/RPS 3.07 3.08 3.42 3.22 4.00 3.88 3.30 -1.19%
P/EPS 15.65 16.09 17.16 19.39 16.70 16.38 15.29 0.38%
EY 6.39 6.21 5.83 5.16 5.99 6.10 6.54 -0.38%
DY 5.96 6.22 5.87 6.21 5.43 7.13 6.08 -0.33%
P/NAPS 31.34 34.09 22.41 18.63 63.54 114.47 57.26 -9.54%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 21/02/08 15/02/07 23/03/06 24/02/05 25/02/04 24/02/03 -
Price 44.00 42.25 46.00 44.00 47.00 44.00 35.75 -
P/RPS 3.04 3.15 3.64 3.53 4.11 3.93 3.32 -1.45%
P/EPS 15.48 16.48 18.25 21.19 17.16 16.57 15.40 0.08%
EY 6.46 6.07 5.48 4.72 5.83 6.03 6.50 -0.10%
DY 6.02 6.07 5.52 5.68 5.29 7.04 6.04 -0.05%
P/NAPS 30.99 34.92 23.83 20.37 65.28 115.79 57.66 -9.82%

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