[BAT] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	2,035,057	1,874,222	1,817,458	1,768,105	1,559,489	1,554,146	1,532,778	4.83%
YoY %	8.58%	3.12%	2.79%	13.38%	0.34%	1.39%	-	-
Horiz. %	132.77%	122.28%	118.57%	115.35%	101.74%	101.39%	100.00%	-
PBT	549,745	514,167	532,497	409,298	560,592	528,107	464,124	2.85%
YoY %	6.92%	-3.44%	30.10%	-26.99%	6.15%	13.79%	-	-
Horiz. %	118.45%	110.78%	114.73%	88.19%	120.78%	113.79%	100.00%	-
Tax	-143,153	-138,825	-150,164	-117,878	-155,845	-147,772	-129,361	1.70%
YoY %	-3.12%	7.55%	-27.39%	24.36%	-5.46%	-14.23%	-	-
Horiz. %	110.66%	107.32%	116.08%	91.12%	120.47%	114.23%	100.00%	-
NP	406,592	375,342	382,333	291,420	404,747	380,335	334,763	3.28%
YoY %	8.33%	-1.83%	31.20%	-28.00%	6.42%	13.61%	-	-
Horiz. %	121.46%	112.12%	114.21%	87.05%	120.91%	113.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	406,592	375,342	382,333	291,420	404,747	380,335	334,763	3.28%
YoY %	8.33%	-1.83%	31.20%	-28.00%	6.42%	13.61%	-	-
Horiz. %	121.46%	112.12%	114.21%	87.05%	120.91%	113.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.04%	27.00%	28.20%	28.80%	27.80%	27.98%	27.87%	-
YoY %	-3.56%	-4.26%	-2.08%	3.60%	-0.64%	0.39%	-	-
Horiz. %	93.43%	96.88%	101.18%	103.34%	99.75%	100.39%	100.00%	-
Total Cost	1,628,465	1,498,880	1,435,125	1,476,685	1,154,742	1,173,811	1,198,015	5.24%
YoY %	8.65%	4.44%	-2.81%	27.88%	-1.62%	-2.02%	-	-
Horiz. %	135.93%	125.11%	119.79%	123.26%	96.39%	97.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	542,503	510,921	522,531	128,441	145,571	228,429	119,966	28.56%
YoY %	6.18%	-2.22%	306.83%	-11.77%	-36.27%	90.41%	-	-
Horiz. %	452.21%	425.89%	435.57%	107.06%	121.34%	190.41%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	322,646	312,547	308,379	236,332	328,821	308,379	275,579	2.66%
YoY %	3.23%	1.35%	30.49%	-28.13%	6.63%	11.90%	-	-
Horiz. %	117.08%	113.41%	111.90%	85.76%	119.32%	111.90%	100.00%	-
Div Payout %	79.35%	83.27%	80.66%	81.10%	81.24%	81.08%	82.32%	-
YoY %	-4.71%	3.24%	-0.54%	-0.17%	0.20%	-1.51%	-	-
Horiz. %	96.39%	101.15%	97.98%	98.52%	98.69%	98.49%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	542,503	510,921	522,531	128,441	145,571	228,429	119,966	28.56%
YoY %	6.18%	-2.22%	306.83%	-11.77%	-36.27%	90.41%	-	-
Horiz. %	452.21%	425.89%	435.57%	107.06%	121.34%	190.41%	100.00%	-
NOSH	285,528	285,431	285,536	285,426	285,435	285,536	285,633	-0.00%
YoY %	0.03%	-0.04%	0.04%	-0.00%	-0.04%	-0.03%	-	-
Horiz. %	99.96%	99.93%	99.97%	99.93%	99.93%	99.97%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	19.98%	20.03%	21.04%	16.48%	25.95%	24.47%	21.84%	-
YoY %	-0.25%	-4.80%	27.67%	-36.49%	6.05%	12.04%	-	-
Horiz. %	91.48%	91.71%	96.34%	75.46%	118.82%	112.04%	100.00%	-
ROE	74.95%	73.46%	73.17%	226.89%	278.04%	166.50%	279.05%	-
YoY %	2.03%	0.40%	-67.75%	-18.40%	66.99%	-40.33%	-	-
Horiz. %	26.86%	26.33%	26.22%	81.31%	99.64%	59.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	712.73	656.63	636.51	619.46	546.36	544.29	536.62	4.83%
YoY %	8.54%	3.16%	2.75%	13.38%	0.38%	1.43%	-	-
Horiz. %	132.82%	122.36%	118.61%	115.44%	101.82%	101.43%	100.00%	-
EPS	142.40	131.50	133.90	102.10	141.80	133.20	117.20	3.29%
YoY %	8.29%	-1.79%	31.15%	-28.00%	6.46%	13.65%	-	-
Horiz. %	121.50%	112.20%	114.25%	87.12%	120.99%	113.65%	100.00%	-
DPS	113.00	109.50	108.00	82.80	115.20	108.00	96.48	2.66%
YoY %	3.20%	1.39%	30.43%	-28.12%	6.67%	11.94%	-	-
Horiz. %	117.12%	113.50%	111.94%	85.82%	119.40%	111.94%	100.00%	-
NAPS	1.90	1.79	1.83	0.45	0.51	0.80	0.42	28.57%
YoY %	6.15%	-2.19%	306.67%	-11.76%	-36.25%	90.48%	-	-
Horiz. %	452.38%	426.19%	435.71%	107.14%	121.43%	190.48%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 285,211
RPS	712.73	656.40	636.52	619.24	546.17	544.30	536.82	4.83%
YoY %	8.58%	3.12%	2.79%	13.38%	0.34%	1.39%	-	-
Horiz. %	132.77%	122.28%	118.57%	115.35%	101.74%	101.39%	100.00%	-
EPS	142.40	131.45	133.90	102.06	141.75	133.20	117.24	3.29%
YoY %	8.33%	-1.83%	31.20%	-28.00%	6.42%	13.61%	-	-
Horiz. %	121.46%	112.12%	114.21%	87.05%	120.91%	113.61%	100.00%	-
DPS	113.00	109.46	108.00	82.77	115.16	108.00	96.52	2.65%
YoY %	3.23%	1.35%	30.48%	-28.13%	6.63%	11.89%	-	-
Horiz. %	117.07%	113.41%	111.89%	85.75%	119.31%	111.89%	100.00%	-
NAPS	1.90	1.7894	1.83	0.4498	0.5098	0.80	0.4202	28.56%
YoY %	6.18%	-2.22%	306.85%	-11.77%	-36.27%	90.39%	-	-
Horiz. %	452.17%	425.84%	435.51%	107.04%	121.32%	190.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	44.25	45.00	39.50	41.75	50.50	39.00	35.50	-
P/RPS	6.21	6.85	6.21	6.74	9.24	7.17	6.62	-1.05%
YoY %	-9.34%	10.31%	-7.86%	-27.06%	28.87%	8.31%	-	-
Horiz. %	93.81%	103.47%	93.81%	101.81%	139.58%	108.31%	100.00%	-
P/EPS	31.07	34.22	29.50	40.89	35.61	29.28	30.29	0.42%
YoY %	-9.21%	16.00%	-27.86%	14.83%	21.62%	-3.33%	-	-
Horiz. %	102.58%	112.97%	97.39%	135.00%	117.56%	96.67%	100.00%	-
EY	3.22	2.92	3.39	2.45	2.81	3.42	3.30	-0.40%
YoY %	10.27%	-13.86%	38.37%	-12.81%	-17.84%	3.64%	-	-
Horiz. %	97.58%	88.48%	102.73%	74.24%	85.15%	103.64%	100.00%	-
DY	2.55	2.43	2.73	1.98	2.28	2.77	2.72	-1.06%
YoY %	4.94%	-10.99%	37.88%	-13.16%	-17.69%	1.84%	-	-
Horiz. %	93.75%	89.34%	100.37%	72.79%	83.82%	101.84%	100.00%	-
P/NAPS	23.29	25.14	21.58	92.78	99.02	48.75	84.52	-19.31%
YoY %	-7.36%	16.50%	-76.74%	-6.30%	103.12%	-42.32%	-	-
Horiz. %	27.56%	29.74%	25.53%	109.77%	117.16%	57.68%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	17/07/08	19/07/07	13/07/06	27/07/05	02/08/04	28/07/03	29/07/02	-
Price	41.25	40.50	41.00	42.00	50.25	39.25	35.00	-
P/RPS	5.79	6.17	6.44	6.78	9.20	7.21	6.52	-1.95%
YoY %	-6.16%	-4.19%	-5.01%	-26.30%	27.60%	10.58%	-	-
Horiz. %	88.80%	94.63%	98.77%	103.99%	141.10%	110.58%	100.00%	-
P/EPS	28.97	30.80	30.62	41.14	35.44	29.47	29.86	-0.50%
YoY %	-5.94%	0.59%	-25.57%	16.08%	20.26%	-1.31%	-	-
Horiz. %	97.02%	103.15%	102.55%	137.78%	118.69%	98.69%	100.00%	-
EY	3.45	3.25	3.27	2.43	2.82	3.39	3.35	0.49%
YoY %	6.15%	-0.61%	34.57%	-13.83%	-16.81%	1.19%	-	-
Horiz. %	102.99%	97.01%	97.61%	72.54%	84.18%	101.19%	100.00%	-
DY	2.74	2.70	2.63	1.97	2.29	2.75	2.76	-0.12%
YoY %	1.48%	2.66%	33.50%	-13.97%	-16.73%	-0.36%	-	-
Horiz. %	99.28%	97.83%	95.29%	71.38%	82.97%	99.64%	100.00%	-
P/NAPS	21.71	22.63	22.40	93.33	98.53	49.06	83.33	-20.06%
YoY %	-4.07%	1.03%	-76.00%	-5.28%	100.84%	-41.13%	-	-
Horiz. %	26.05%	27.16%	26.88%	112.00%	118.24%	58.87%	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