[BAT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 57.96%
YoY- 7.84%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,882,633 2,815,337 2,926,654 2,555,279 2,429,352 2,440,743 2,286,649 3.93%
PBT 794,774 831,546 705,823 885,502 819,961 708,213 636,398 3.77%
Tax -214,589 -234,496 -203,872 -246,169 -227,093 -197,581 -173,729 3.58%
NP 580,185 597,050 501,951 639,333 592,868 510,632 462,669 3.84%
-
NP to SH 580,185 597,050 501,951 639,333 592,868 510,632 462,669 3.84%
-
Tax Rate 27.00% 28.20% 28.88% 27.80% 27.70% 27.90% 27.30% -
Total Cost 2,302,448 2,218,287 2,424,703 1,915,946 1,836,484 1,930,111 1,823,980 3.95%
-
Net Worth 402,588 428,299 111,354 57,108 137,079 25,702 -79,967 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 521,081 308,375 236,413 328,946 508,906 275,535 402,693 4.38%
Div Payout % 89.81% 51.65% 47.10% 51.45% 85.84% 53.96% 87.04% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 402,588 428,299 111,354 57,108 137,079 25,702 -79,967 -
NOSH 285,524 285,533 285,523 285,544 285,581 285,588 285,598 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.13% 21.21% 17.15% 25.02% 24.40% 20.92% 20.23% -
ROE 144.11% 139.40% 450.77% 1,119.50% 432.50% 1,986.67% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,009.59 985.99 1,025.01 894.88 850.67 854.64 800.65 3.93%
EPS 203.20 209.10 175.80 223.90 207.60 178.80 162.00 3.84%
DPS 182.50 108.00 82.80 115.20 178.20 96.48 141.00 4.39%
NAPS 1.41 1.50 0.39 0.20 0.48 0.09 -0.28 -
Adjusted Per Share Value based on latest NOSH - 285,384
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,009.57 986.00 1,024.99 894.92 850.82 854.81 800.84 3.93%
EPS 203.20 209.10 175.80 223.91 207.64 178.84 162.04 3.84%
DPS 182.50 108.00 82.80 115.21 178.23 96.50 141.03 4.38%
NAPS 1.41 1.50 0.39 0.20 0.4801 0.09 -0.2801 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 41.25 42.75 38.00 46.25 39.50 35.25 35.25 -
P/RPS 4.09 4.34 3.71 5.17 4.64 4.12 4.40 -1.20%
P/EPS 20.30 20.44 21.62 20.66 19.03 19.71 21.76 -1.15%
EY 4.93 4.89 4.63 4.84 5.26 5.07 4.60 1.16%
DY 4.42 2.53 2.18 2.49 4.51 2.74 4.00 1.67%
P/NAPS 29.26 28.50 97.44 231.25 82.29 391.67 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 24/10/07 20/10/06 26/10/05 26/10/04 27/10/03 28/10/02 29/10/01 -
Price 39.75 42.75 36.75 45.50 39.75 35.25 34.00 -
P/RPS 3.94 4.34 3.59 5.08 4.67 4.12 4.25 -1.25%
P/EPS 19.56 20.44 20.90 20.32 19.15 19.71 20.99 -1.16%
EY 5.11 4.89 4.78 4.92 5.22 5.07 4.76 1.18%
DY 4.59 2.53 2.25 2.53 4.48 2.74 4.15 1.69%
P/NAPS 28.19 28.50 94.23 227.50 82.81 391.67 0.00 -

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

Post a Comment