[BAT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.7%
YoY- 10.9%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,127,245 3,965,448 3,923,421 4,135,220 3,830,869 3,612,482 3,564,215 2.47%
PBT 956,268 959,181 1,005,312 1,081,166 1,002,901 1,001,947 832,969 2.32%
Tax -236,653 -228,070 -258,528 -269,483 -270,970 -282,269 -240,167 -0.24%
NP 719,615 731,111 746,784 811,683 731,931 719,678 592,802 3.28%
-
NP to SH 719,615 731,111 746,784 811,683 731,931 719,678 592,802 3.28%
-
Tax Rate 24.75% 23.78% 25.72% 24.93% 27.02% 28.17% 28.83% -
Total Cost 3,407,630 3,234,337 3,176,637 3,323,537 3,098,938 2,892,804 2,971,413 2.30%
-
Net Worth 431,197 491,023 439,788 405,413 345,546 551,181 616,788 -5.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 788,149 685,148 673,961 756,581 732,502 725,389 714,160 1.65%
Div Payout % 109.52% 93.71% 90.25% 93.21% 100.08% 100.79% 120.47% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 431,197 491,023 439,788 405,413 345,546 551,181 616,788 -5.78%
NOSH 285,561 285,478 285,577 285,502 285,575 285,586 285,550 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.44% 18.44% 19.03% 19.63% 19.11% 19.92% 16.63% -
ROE 166.89% 148.90% 169.81% 200.21% 211.82% 130.57% 96.11% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,445.31 1,389.05 1,373.86 1,448.40 1,341.45 1,264.93 1,248.19 2.47%
EPS 252.00 256.10 261.50 284.30 256.30 252.00 207.60 3.28%
DPS 276.00 240.00 236.00 265.00 256.50 254.00 250.10 1.65%
NAPS 1.51 1.72 1.54 1.42 1.21 1.93 2.16 -5.78%
Adjusted Per Share Value based on latest NOSH - 285,742
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,445.47 1,388.80 1,374.08 1,448.26 1,341.67 1,265.18 1,248.28 2.47%
EPS 252.03 256.05 261.54 284.27 256.34 252.05 207.61 3.28%
DPS 276.03 239.96 236.04 264.97 256.54 254.05 250.12 1.65%
NAPS 1.5102 1.7197 1.5403 1.4199 1.2102 1.9304 2.1602 -5.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 49.92 45.00 42.80 44.50 41.25 43.25 40.25 -
P/RPS 3.45 3.24 3.12 3.07 3.08 3.42 3.22 1.15%
P/EPS 19.81 17.57 16.37 15.65 16.09 17.16 19.39 0.35%
EY 5.05 5.69 6.11 6.39 6.21 5.83 5.16 -0.35%
DY 5.53 5.33 5.51 5.96 6.22 5.87 6.21 -1.91%
P/NAPS 33.06 26.16 27.79 31.34 34.09 22.41 18.63 10.02%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/12 22/02/11 11/02/10 19/02/09 21/02/08 15/02/07 23/03/06 -
Price 52.30 46.32 42.10 44.00 42.25 46.00 44.00 -
P/RPS 3.62 3.33 3.06 3.04 3.15 3.64 3.53 0.42%
P/EPS 20.75 18.09 16.10 15.48 16.48 18.25 21.19 -0.34%
EY 4.82 5.53 6.21 6.46 6.07 5.48 4.72 0.34%
DY 5.28 5.18 5.61 6.02 6.07 5.52 5.68 -1.20%
P/NAPS 34.64 26.93 27.34 30.99 34.92 23.83 20.37 9.24%

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