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

Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.6%
YoY- 21.4%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,923,421 4,135,220 3,830,869 3,612,482 3,564,215 3,263,725 3,199,734 3.45%
PBT 1,005,312 1,081,166 1,002,901 1,001,947 832,969 1,082,815 1,046,625 -0.66%
Tax -258,528 -269,483 -270,970 -282,269 -240,167 -300,731 -288,471 -1.80%
NP 746,784 811,683 731,931 719,678 592,802 782,084 758,154 -0.25%
-
NP to SH 746,784 811,683 731,931 719,678 592,802 782,084 758,154 -0.25%
-
Tax Rate 25.72% 24.93% 27.02% 28.17% 28.83% 27.77% 27.56% -
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%
-
Net Worth 439,788 405,413 345,546 551,181 616,788 205,586 108,511 26.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 673,961 756,581 732,502 725,389 714,160 709,272 885,112 -4.43%
Div Payout % 90.25% 93.21% 100.08% 100.79% 120.47% 90.69% 116.75% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 439,788 405,413 345,546 551,181 616,788 205,586 108,511 26.24%
NOSH 285,577 285,502 285,575 285,586 285,550 285,536 285,557 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.03% 19.63% 19.11% 19.92% 16.63% 23.96% 23.69% -
ROE 169.81% 200.21% 211.82% 130.57% 96.11% 380.42% 698.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,373.86 1,448.40 1,341.45 1,264.93 1,248.19 1,143.02 1,120.52 3.45%
EPS 261.50 284.30 256.30 252.00 207.60 273.90 265.50 -0.25%
DPS 236.00 265.00 256.50 254.00 250.10 248.40 309.96 -4.43%
NAPS 1.54 1.42 1.21 1.93 2.16 0.72 0.38 26.24%
Adjusted Per Share Value based on latest NOSH - 285,186
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,374.08 1,448.26 1,341.67 1,265.18 1,248.28 1,143.04 1,120.63 3.45%
EPS 261.54 284.27 256.34 252.05 207.61 273.91 265.53 -0.25%
DPS 236.04 264.97 256.54 254.05 250.12 248.41 309.99 -4.43%
NAPS 1.5403 1.4199 1.2102 1.9304 2.1602 0.72 0.38 26.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
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%
P/EPS 16.37 15.65 16.09 17.16 19.39 16.70 16.38 -0.01%
EY 6.11 6.39 6.21 5.83 5.16 5.99 6.10 0.02%
DY 5.51 5.96 6.22 5.87 6.21 5.43 7.13 -4.20%
P/NAPS 27.79 31.34 34.09 22.41 18.63 63.54 114.47 -21.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
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%
P/EPS 16.10 15.48 16.48 18.25 21.19 17.16 16.57 -0.47%
EY 6.21 6.46 6.07 5.48 4.72 5.83 6.03 0.49%
DY 5.61 6.02 6.07 5.52 5.68 5.29 7.04 -3.71%
P/NAPS 27.34 30.99 34.92 23.83 20.37 65.28 115.79 -21.36%

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