[BAT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.49%
YoY- -2.58%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,171,048 3,968,596 4,075,280 4,022,504 4,085,640 3,748,744 3,603,760 2.46%
PBT 1,046,248 961,308 1,032,508 1,091,132 1,140,568 1,078,720 1,112,748 -1.02%
Tax -268,212 -247,080 -264,932 -267,368 -294,952 -291,256 -313,796 -2.57%
NP 778,036 714,228 767,576 823,764 845,616 787,464 798,952 -0.44%
-
NP to SH 778,036 714,228 767,576 823,764 845,616 787,464 798,952 -0.44%
-
Tax Rate 25.64% 25.70% 25.66% 24.50% 25.86% 27.00% 28.20% -
Total Cost 3,393,012 3,254,368 3,307,704 3,198,740 3,240,024 2,961,280 2,804,808 3.22%
-
Net Worth 439,858 491,388 628,224 614,109 557,078 748,605 816,072 -9.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 742,618 685,658 767,575 - - - - -
Div Payout % 95.45% 96.00% 100.00% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 439,858 491,388 628,224 614,109 557,078 748,605 816,072 -9.77%
NOSH 285,622 285,691 285,556 285,632 285,681 285,727 285,340 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.65% 18.00% 18.83% 20.48% 20.70% 21.01% 22.17% -
ROE 176.88% 145.35% 122.18% 134.14% 151.79% 105.19% 97.90% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,460.34 1,389.12 1,427.14 1,408.28 1,430.14 1,312.00 1,262.97 2.44%
EPS 272.40 250.00 268.80 288.40 296.00 275.60 280.00 -0.45%
DPS 260.00 240.00 268.80 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.72 2.20 2.15 1.95 2.62 2.86 -9.79%
Adjusted Per Share Value based on latest NOSH - 285,632
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,460.81 1,389.91 1,427.27 1,408.79 1,430.90 1,312.91 1,262.13 2.46%
EPS 272.49 250.14 268.83 288.50 296.16 275.79 279.81 -0.44%
DPS 260.08 240.14 268.83 0.00 0.00 0.00 0.00 -
NAPS 1.5405 1.721 2.2002 2.1508 1.951 2.6218 2.8581 -9.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 56.62 48.06 44.14 45.50 42.50 46.00 42.50 -
P/RPS 3.88 3.46 3.09 3.23 2.97 3.51 3.37 2.37%
P/EPS 20.79 19.22 16.42 15.78 14.36 16.69 15.18 5.37%
EY 4.81 5.20 6.09 6.34 6.96 5.99 6.59 -5.10%
DY 4.59 4.99 6.09 0.00 0.00 0.00 0.00 -
P/NAPS 36.77 27.94 20.06 21.16 21.79 17.56 14.86 16.28%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/04/12 21/04/11 22/04/10 23/04/09 22/04/08 24/04/07 27/04/06 -
Price 55.50 47.48 42.78 45.00 43.50 46.25 41.50 -
P/RPS 3.80 3.42 3.00 3.20 3.04 3.53 3.29 2.42%
P/EPS 20.37 18.99 15.92 15.60 14.70 16.78 14.82 5.43%
EY 4.91 5.27 6.28 6.41 6.80 5.96 6.75 -5.16%
DY 4.68 5.05 6.28 0.00 0.00 0.00 0.00 -
P/NAPS 36.04 27.60 19.45 20.93 22.31 17.65 14.51 16.35%

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