[BAT] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	3,923,421	4,135,220	3,830,869	3,612,482	3,564,215	3,263,725	3,199,734	3.45%
YoY %	-5.12%	7.94%	6.05%	1.35%	9.21%	2.00%	-	-
Horiz. %	122.62%	129.24%	119.72%	112.90%	111.39%	102.00%	100.00%	-
PBT	1,005,312	1,081,166	1,002,901	1,001,947	832,969	1,082,815	1,046,625	-0.66%
YoY %	-7.02%	7.80%	0.10%	20.29%	-23.07%	3.46%	-	-
Horiz. %	96.05%	103.30%	95.82%	95.73%	79.59%	103.46%	100.00%	-
Tax	-258,528	-269,483	-270,970	-282,269	-240,167	-300,731	-288,471	-1.80%
YoY %	4.07%	0.55%	4.00%	-17.53%	20.14%	-4.25%	-	-
Horiz. %	89.62%	93.42%	93.93%	97.85%	83.26%	104.25%	100.00%	-
NP	746,784	811,683	731,931	719,678	592,802	782,084	758,154	-0.25%
YoY %	-8.00%	10.90%	1.70%	21.40%	-24.20%	3.16%	-	-
Horiz. %	98.50%	107.06%	96.54%	94.93%	78.19%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	746,784	811,683	731,931	719,678	592,802	782,084	758,154	-0.25%
YoY %	-8.00%	10.90%	1.70%	21.40%	-24.20%	3.16%	-	-
Horiz. %	98.50%	107.06%	96.54%	94.93%	78.19%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.72%	24.93%	27.02%	28.17%	28.83%	27.77%	27.56%	-
YoY %	3.17%	-7.74%	-4.08%	-2.29%	3.82%	0.76%	-	-
Horiz. %	93.32%	90.46%	98.04%	102.21%	104.61%	100.76%	100.00%	-
Total Cost	3,176,637	3,323,537	3,098,938	2,892,804	2,971,413	2,481,641	2,441,580	4.47%
YoY %	-4.42%	7.25%	7.13%	-2.65%	19.74%	1.64%	-	-
Horiz. %	130.11%	136.12%	126.92%	118.48%	121.70%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,788	405,413	345,546	551,181	616,788	205,586	108,511	26.24%
YoY %	8.48%	17.33%	-37.31%	-10.64%	200.01%	89.46%	-	-
Horiz. %	405.29%	373.61%	318.44%	507.95%	568.41%	189.46%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	673,961	756,581	732,502	725,389	714,160	709,272	885,112	-4.43%
YoY %	-10.92%	3.29%	0.98%	1.57%	0.69%	-19.87%	-	-
Horiz. %	76.14%	85.48%	82.76%	81.95%	80.69%	80.13%	100.00%	-
Div Payout %	90.25%	93.21%	100.08%	100.79%	120.47%	90.69%	116.75%	-
YoY %	-3.18%	-6.86%	-0.70%	-16.34%	32.84%	-22.32%	-	-
Horiz. %	77.30%	79.84%	85.72%	86.33%	103.19%	77.68%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	439,788	405,413	345,546	551,181	616,788	205,586	108,511	26.24%
YoY %	8.48%	17.33%	-37.31%	-10.64%	200.01%	89.46%	-	-
Horiz. %	405.29%	373.61%	318.44%	507.95%	568.41%	189.46%	100.00%	-
NOSH	285,577	285,502	285,575	285,586	285,550	285,536	285,557	0.00%
YoY %	0.03%	-0.03%	-0.00%	0.01%	0.00%	-0.01%	-	-
Horiz. %	100.01%	99.98%	100.01%	100.01%	100.00%	99.99%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	19.03%	19.63%	19.11%	19.92%	16.63%	23.96%	23.69%	-
YoY %	-3.06%	2.72%	-4.07%	19.78%	-30.59%	1.14%	-	-
Horiz. %	80.33%	82.86%	80.67%	84.09%	70.20%	101.14%	100.00%	-
ROE	169.81%	200.21%	211.82%	130.57%	96.11%	380.42%	698.68%	-
YoY %	-15.18%	-5.48%	62.23%	35.85%	-74.74%	-45.55%	-	-
Horiz. %	24.30%	28.66%	30.32%	18.69%	13.76%	54.45%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	1,373.86	1,448.40	1,341.45	1,264.93	1,248.19	1,143.02	1,120.52	3.45%
YoY %	-5.15%	7.97%	6.05%	1.34%	9.20%	2.01%	-	-
Horiz. %	122.61%	129.26%	119.72%	112.89%	111.39%	102.01%	100.00%	-
EPS	261.50	284.30	256.30	252.00	207.60	273.90	265.50	-0.25%
YoY %	-8.02%	10.92%	1.71%	21.39%	-24.21%	3.16%	-	-
Horiz. %	98.49%	107.08%	96.53%	94.92%	78.19%	103.16%	100.00%	-
DPS	236.00	265.00	256.50	254.00	250.10	248.40	309.96	-4.43%
YoY %	-10.94%	3.31%	0.98%	1.56%	0.68%	-19.86%	-	-
Horiz. %	76.14%	85.49%	82.75%	81.95%	80.69%	80.14%	100.00%	-
NAPS	1.54	1.42	1.21	1.93	2.16	0.72	0.38	26.24%
YoY %	8.45%	17.36%	-37.31%	-10.65%	200.00%	89.47%	-	-
Horiz. %	405.26%	373.68%	318.42%	507.89%	568.42%	189.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 285,186
RPS	1,374.08	1,448.26	1,341.67	1,265.18	1,248.28	1,143.04	1,120.63	3.45%
YoY %	-5.12%	7.94%	6.05%	1.35%	9.21%	2.00%	-	-
Horiz. %	122.62%	129.24%	119.72%	112.90%	111.39%	102.00%	100.00%	-
EPS	261.54	284.27	256.34	252.05	207.61	273.91	265.53	-0.25%
YoY %	-8.00%	10.90%	1.70%	21.41%	-24.21%	3.16%	-	-
Horiz. %	98.50%	107.06%	96.54%	94.92%	78.19%	103.16%	100.00%	-
DPS	236.04	264.97	256.54	254.05	250.12	248.41	309.99	-4.43%
YoY %	-10.92%	3.29%	0.98%	1.57%	0.69%	-19.87%	-	-
Horiz. %	76.14%	85.48%	82.76%	81.95%	80.69%	80.13%	100.00%	-
NAPS	1.5403	1.4199	1.2102	1.9304	2.1602	0.72	0.38	26.24%
YoY %	8.48%	17.33%	-37.31%	-10.64%	200.03%	89.47%	-	-
Horiz. %	405.34%	373.66%	318.47%	508.00%	568.47%	189.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	42.80	44.50	41.25	43.25	40.25	45.75	43.50	-
P/RPS	3.12	3.07	3.08	3.42	3.22	4.00	3.88	-3.56%
YoY %	1.63%	-0.32%	-9.94%	6.21%	-19.50%	3.09%	-	-
Horiz. %	80.41%	79.12%	79.38%	88.14%	82.99%	103.09%	100.00%	-
P/EPS	16.37	15.65	16.09	17.16	19.39	16.70	16.38	-0.01%
YoY %	4.60%	-2.73%	-6.24%	-11.50%	16.11%	1.95%	-	-
Horiz. %	99.94%	95.54%	98.23%	104.76%	118.38%	101.95%	100.00%	-
EY	6.11	6.39	6.21	5.83	5.16	5.99	6.10	0.02%
YoY %	-4.38%	2.90%	6.52%	12.98%	-13.86%	-1.80%	-	-
Horiz. %	100.16%	104.75%	101.80%	95.57%	84.59%	98.20%	100.00%	-
DY	5.51	5.96	6.22	5.87	6.21	5.43	7.13	-4.20%
YoY %	-7.55%	-4.18%	5.96%	-5.48%	14.36%	-23.84%	-	-
Horiz. %	77.28%	83.59%	87.24%	82.33%	87.10%	76.16%	100.00%	-
P/NAPS	27.79	31.34	34.09	22.41	18.63	63.54	114.47	-21.00%
YoY %	-11.33%	-8.07%	52.12%	20.29%	-70.68%	-44.49%	-	-
Horiz. %	24.28%	27.38%	29.78%	19.58%	16.28%	55.51%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	11/02/10	19/02/09	21/02/08	15/02/07	23/03/06	24/02/05	25/02/04	-
Price	42.10	44.00	42.25	46.00	44.00	47.00	44.00	-
P/RPS	3.06	3.04	3.15	3.64	3.53	4.11	3.93	-4.08%
YoY %	0.66%	-3.49%	-13.46%	3.12%	-14.11%	4.58%	-	-
Horiz. %	77.86%	77.35%	80.15%	92.62%	89.82%	104.58%	100.00%	-
P/EPS	16.10	15.48	16.48	18.25	21.19	17.16	16.57	-0.47%
YoY %	4.01%	-6.07%	-9.70%	-13.87%	23.48%	3.56%	-	-
Horiz. %	97.16%	93.42%	99.46%	110.14%	127.88%	103.56%	100.00%	-
EY	6.21	6.46	6.07	5.48	4.72	5.83	6.03	0.49%
YoY %	-3.87%	6.43%	10.77%	16.10%	-19.04%	-3.32%	-	-
Horiz. %	102.99%	107.13%	100.66%	90.88%	78.28%	96.68%	100.00%	-
DY	5.61	6.02	6.07	5.52	5.68	5.29	7.04	-3.71%
YoY %	-6.81%	-0.82%	9.96%	-2.82%	7.37%	-24.86%	-	-
Horiz. %	79.69%	85.51%	86.22%	78.41%	80.68%	75.14%	100.00%	-
P/NAPS	27.34	30.99	34.92	23.83	20.37	65.28	115.79	-21.36%
YoY %	-11.78%	-11.25%	46.54%	16.99%	-68.80%	-43.62%	-	-
Horiz. %	23.61%	26.76%	30.16%	20.58%	17.59%	56.38%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos