[BAT] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
13-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 91.42%
YoY- 31.2%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,983,274 2,035,057 1,874,222 1,817,458 1,768,105 1,559,489 1,554,146 4.14%
PBT 542,914 549,745 514,167 532,497 409,298 560,592 528,107 0.46%
Tax -135,729 -143,153 -138,825 -150,164 -117,878 -155,845 -147,772 -1.40%
NP 407,185 406,592 375,342 382,333 291,420 404,747 380,335 1.14%
-
NP to SH 407,185 406,592 375,342 382,333 291,420 404,747 380,335 1.14%
-
Tax Rate 25.00% 26.04% 27.00% 28.20% 28.80% 27.80% 27.98% -
Total Cost 1,576,089 1,628,465 1,498,880 1,435,125 1,476,685 1,154,742 1,173,811 5.02%
-
Net Worth 596,785 542,503 510,921 522,531 128,441 145,571 228,429 17.34%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 322,664 322,646 312,547 308,379 236,332 328,821 308,379 0.75%
Div Payout % 79.24% 79.35% 83.27% 80.66% 81.10% 81.24% 81.08% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 596,785 542,503 510,921 522,531 128,441 145,571 228,429 17.34%
NOSH 285,543 285,528 285,431 285,536 285,426 285,435 285,536 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 20.53% 19.98% 20.03% 21.04% 16.48% 25.95% 24.47% -
ROE 68.23% 74.95% 73.46% 73.17% 226.89% 278.04% 166.50% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 694.56 712.73 656.63 636.51 619.46 546.36 544.29 4.14%
EPS 142.60 142.40 131.50 133.90 102.10 141.80 133.20 1.14%
DPS 113.00 113.00 109.50 108.00 82.80 115.20 108.00 0.75%
NAPS 2.09 1.90 1.79 1.83 0.45 0.51 0.80 17.33%
Adjusted Per Share Value based on latest NOSH - 285,751
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 694.59 712.73 656.40 636.52 619.24 546.17 544.30 4.14%
EPS 142.61 142.40 131.45 133.90 102.06 141.75 133.20 1.14%
DPS 113.01 113.00 109.46 108.00 82.77 115.16 108.00 0.75%
NAPS 2.0901 1.90 1.7894 1.83 0.4498 0.5098 0.80 17.34%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 44.75 44.25 45.00 39.50 41.75 50.50 39.00 -
P/RPS 6.44 6.21 6.85 6.21 6.74 9.24 7.17 -1.77%
P/EPS 31.38 31.07 34.22 29.50 40.89 35.61 29.28 1.16%
EY 3.19 3.22 2.92 3.39 2.45 2.81 3.42 -1.15%
DY 2.53 2.55 2.43 2.73 1.98 2.28 2.77 -1.49%
P/NAPS 21.41 23.29 25.14 21.58 92.78 99.02 48.75 -12.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 23/07/09 17/07/08 19/07/07 13/07/06 27/07/05 02/08/04 28/07/03 -
Price 44.75 41.25 40.50 41.00 42.00 50.25 39.25 -
P/RPS 6.44 5.79 6.17 6.44 6.78 9.20 7.21 -1.86%
P/EPS 31.38 28.97 30.80 30.62 41.14 35.44 29.47 1.05%
EY 3.19 3.45 3.25 3.27 2.43 2.82 3.39 -1.00%
DY 2.53 2.74 2.70 2.63 1.97 2.29 2.75 -1.37%
P/NAPS 21.41 21.71 22.63 22.40 93.33 98.53 49.06 -12.89%

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