[BAT] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	2,902,471	3,132,773	2,882,633	2,815,337	2,926,654	2,555,279	2,429,352	3.00%
YoY %	-7.35%	8.68%	2.39%	-3.80%	14.53%	5.18%	-	-
Horiz. %	119.48%	128.96%	118.66%	115.89%	120.47%	105.18%	100.00%	-
PBT	777,416	865,370	794,774	831,546	705,823	885,502	819,961	-0.88%
YoY %	-10.16%	8.88%	-4.42%	17.81%	-20.29%	7.99%	-	-
Horiz. %	94.81%	105.54%	96.93%	101.41%	86.08%	107.99%	100.00%	-
Tax	-203,497	-226,561	-214,589	-234,496	-203,872	-246,169	-227,093	-1.81%
YoY %	10.18%	-5.58%	8.49%	-15.02%	17.18%	-8.40%	-	-
Horiz. %	89.61%	99.77%	94.49%	103.26%	89.77%	108.40%	100.00%	-
NP	573,919	638,809	580,185	597,050	501,951	639,333	592,868	-0.53%
YoY %	-10.16%	10.10%	-2.82%	18.95%	-21.49%	7.84%	-	-
Horiz. %	96.80%	107.75%	97.86%	100.71%	84.66%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	573,919	638,809	580,185	597,050	501,951	639,333	592,868	-0.53%
YoY %	-10.16%	10.10%	-2.82%	18.95%	-21.49%	7.84%	-	-
Horiz. %	96.80%	107.75%	97.86%	100.71%	84.66%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.18%	26.18%	27.00%	28.20%	28.88%	27.80%	27.70%	-
YoY %	0.00%	-3.04%	-4.26%	-2.35%	3.88%	0.36%	-	-
Horiz. %	94.51%	94.51%	97.47%	101.81%	104.26%	100.36%	100.00%	-
Total Cost	2,328,552	2,493,964	2,302,448	2,218,287	2,424,703	1,915,946	1,836,484	4.03%
YoY %	-6.63%	8.32%	3.79%	-8.51%	26.55%	4.33%	-	-
Horiz. %	126.79%	135.80%	125.37%	120.79%	132.03%	104.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,719	451,192	402,588	428,299	111,354	57,108	137,079	21.42%
YoY %	-2.54%	12.07%	-6.00%	284.63%	94.99%	-58.34%	-	-
Horiz. %	320.78%	329.15%	293.69%	312.45%	81.23%	41.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	496,825	539,717	521,081	308,375	236,413	328,946	508,906	-0.39%
YoY %	-7.95%	3.58%	68.98%	30.44%	-28.13%	-35.36%	-	-
Horiz. %	97.63%	106.05%	102.39%	60.60%	46.46%	64.64%	100.00%	-
Div Payout %	86.57%	84.49%	89.81%	51.65%	47.10%	51.45%	85.84%	-
YoY %	2.46%	-5.92%	73.88%	9.66%	-8.45%	-40.06%	-	-
Horiz. %	100.85%	98.43%	104.62%	60.17%	54.87%	59.94%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	439,719	451,192	402,588	428,299	111,354	57,108	137,079	21.42%
YoY %	-2.54%	12.07%	-6.00%	284.63%	94.99%	-58.34%	-	-
Horiz. %	320.78%	329.15%	293.69%	312.45%	81.23%	41.66%	100.00%	-
NOSH	285,531	285,565	285,524	285,533	285,523	285,544	285,581	-0.00%
YoY %	-0.01%	0.01%	-0.00%	0.00%	-0.01%	-0.01%	-	-
Horiz. %	99.98%	99.99%	99.98%	99.98%	99.98%	99.99%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	19.77%	20.39%	20.13%	21.21%	17.15%	25.02%	24.40%	-
YoY %	-3.04%	1.29%	-5.09%	23.67%	-31.45%	2.54%	-	-
Horiz. %	81.02%	83.57%	82.50%	86.93%	70.29%	102.54%	100.00%	-
ROE	130.52%	141.58%	144.11%	139.40%	450.77%	1,119.50%	432.50%	-
YoY %	-7.81%	-1.76%	3.38%	-69.08%	-59.73%	158.84%	-	-
Horiz. %	30.18%	32.74%	33.32%	32.23%	104.22%	258.84%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	1,016.51	1,097.04	1,009.59	985.99	1,025.01	894.88	850.67	3.01%
YoY %	-7.34%	8.66%	2.39%	-3.81%	14.54%	5.20%	-	-
Horiz. %	119.50%	128.96%	118.68%	115.91%	120.49%	105.20%	100.00%	-
EPS	201.00	223.70	203.20	209.10	175.80	223.90	207.60	-0.53%
YoY %	-10.15%	10.09%	-2.82%	18.94%	-21.48%	7.85%	-	-
Horiz. %	96.82%	107.76%	97.88%	100.72%	84.68%	107.85%	100.00%	-
DPS	174.00	189.00	182.50	108.00	82.80	115.20	178.20	-0.39%
YoY %	-7.94%	3.56%	68.98%	30.43%	-28.12%	-35.35%	-	-
Horiz. %	97.64%	106.06%	102.41%	60.61%	46.46%	64.65%	100.00%	-
NAPS	1.54	1.58	1.41	1.50	0.39	0.20	0.48	21.42%
YoY %	-2.53%	12.06%	-6.00%	284.62%	95.00%	-58.33%	-	-
Horiz. %	320.83%	329.17%	293.75%	312.50%	81.25%	41.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 285,527
RPS	1,016.52	1,097.18	1,009.57	986.00	1,024.99	894.92	850.82	3.00%
YoY %	-7.35%	8.68%	2.39%	-3.80%	14.53%	5.18%	-	-
Horiz. %	119.48%	128.96%	118.66%	115.89%	120.47%	105.18%	100.00%	-
EPS	201.00	223.73	203.20	209.10	175.80	223.91	207.64	-0.53%
YoY %	-10.16%	10.10%	-2.82%	18.94%	-21.49%	7.84%	-	-
Horiz. %	96.80%	107.75%	97.86%	100.70%	84.67%	107.84%	100.00%	-
DPS	174.00	189.02	182.50	108.00	82.80	115.21	178.23	-0.39%
YoY %	-7.95%	3.57%	68.98%	30.43%	-28.13%	-35.36%	-	-
Horiz. %	97.63%	106.05%	102.40%	60.60%	46.46%	64.64%	100.00%	-
NAPS	1.54	1.5802	1.41	1.50	0.39	0.20	0.4801	21.41%
YoY %	-2.54%	12.07%	-6.00%	284.62%	95.00%	-58.34%	-	-
Horiz. %	320.77%	329.14%	293.69%	312.43%	81.23%	41.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	44.04	41.50	41.25	42.75	38.00	46.25	39.50	-
P/RPS	4.33	3.78	4.09	4.34	3.71	5.17	4.64	-1.14%
YoY %	14.55%	-7.58%	-5.76%	16.98%	-28.24%	11.42%	-	-
Horiz. %	93.32%	81.47%	88.15%	93.53%	79.96%	111.42%	100.00%	-
P/EPS	21.91	18.55	20.30	20.44	21.62	20.66	19.03	2.37%
YoY %	18.11%	-8.62%	-0.68%	-5.46%	4.65%	8.57%	-	-
Horiz. %	115.13%	97.48%	106.67%	107.41%	113.61%	108.57%	100.00%	-
EY	4.56	5.39	4.93	4.89	4.63	4.84	5.26	-2.34%
YoY %	-15.40%	9.33%	0.82%	5.62%	-4.34%	-7.98%	-	-
Horiz. %	86.69%	102.47%	93.73%	92.97%	88.02%	92.02%	100.00%	-
DY	3.95	4.55	4.42	2.53	2.18	2.49	4.51	-2.18%
YoY %	-13.19%	2.94%	74.70%	16.06%	-12.45%	-44.79%	-	-
Horiz. %	87.58%	100.89%	98.00%	56.10%	48.34%	55.21%	100.00%	-
P/NAPS	28.60	26.27	29.26	28.50	97.44	231.25	82.29	-16.13%
YoY %	8.87%	-10.22%	2.67%	-70.75%	-57.86%	181.02%	-	-
Horiz. %	34.76%	31.92%	35.56%	34.63%	118.41%	281.02%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	23/10/08	24/10/07	20/10/06	26/10/05	26/10/04	27/10/03	-
Price	45.08	41.25	39.75	42.75	36.75	45.50	39.75	-
P/RPS	4.43	3.76	3.94	4.34	3.59	5.08	4.67	-0.87%
YoY %	17.82%	-4.57%	-9.22%	20.89%	-29.33%	8.78%	-	-
Horiz. %	94.86%	80.51%	84.37%	92.93%	76.87%	108.78%	100.00%	-
P/EPS	22.43	18.44	19.56	20.44	20.90	20.32	19.15	2.66%
YoY %	21.64%	-5.73%	-4.31%	-2.20%	2.85%	6.11%	-	-
Horiz. %	117.13%	96.29%	102.14%	106.74%	109.14%	106.11%	100.00%	-
EY	4.46	5.42	5.11	4.89	4.78	4.92	5.22	-2.58%
YoY %	-17.71%	6.07%	4.50%	2.30%	-2.85%	-5.75%	-	-
Horiz. %	85.44%	103.83%	97.89%	93.68%	91.57%	94.25%	100.00%	-
DY	3.86	4.58	4.59	2.53	2.25	2.53	4.48	-2.44%
YoY %	-15.72%	-0.22%	81.42%	12.44%	-11.07%	-43.53%	-	-
Horiz. %	86.16%	102.23%	102.46%	56.47%	50.22%	56.47%	100.00%	-
P/NAPS	29.27	26.11	28.19	28.50	94.23	227.50	82.81	-15.90%
YoY %	12.10%	-7.38%	-1.09%	-69.75%	-58.58%	174.73%	-	-
Horiz. %	35.35%	31.53%	34.04%	34.42%	113.79%	274.73%	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