[BAT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.12%
YoY- -8.0%
Quarter Report
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,364,786 4,127,245 3,965,448 3,923,421 4,135,220 3,830,869 3,612,482 3.20%
PBT 1,054,383 956,268 959,181 1,005,312 1,081,166 1,002,901 1,001,947 0.85%
Tax -256,637 -236,653 -228,070 -258,528 -269,483 -270,970 -282,269 -1.57%
NP 797,746 719,615 731,111 746,784 811,683 731,931 719,678 1.72%
-
NP to SH 797,746 719,615 731,111 746,784 811,683 731,931 719,678 1.72%
-
Tax Rate 24.34% 24.75% 23.78% 25.72% 24.93% 27.02% 28.17% -
Total Cost 3,567,040 3,407,630 3,234,337 3,176,637 3,323,537 3,098,938 2,892,804 3.55%
-
Net Worth 485,401 431,197 491,023 439,788 405,413 345,546 551,181 -2.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 776,641 788,149 685,148 673,961 756,581 732,502 725,389 1.14%
Div Payout % 97.35% 109.52% 93.71% 90.25% 93.21% 100.08% 100.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 485,401 431,197 491,023 439,788 405,413 345,546 551,181 -2.09%
NOSH 285,530 285,561 285,478 285,577 285,502 285,575 285,586 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.28% 17.44% 18.44% 19.03% 19.63% 19.11% 19.92% -
ROE 164.35% 166.89% 148.90% 169.81% 200.21% 211.82% 130.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,528.66 1,445.31 1,389.05 1,373.86 1,448.40 1,341.45 1,264.93 3.20%
EPS 279.40 252.00 256.10 261.50 284.30 256.30 252.00 1.73%
DPS 272.00 276.00 240.00 236.00 265.00 256.50 254.00 1.14%
NAPS 1.70 1.51 1.72 1.54 1.42 1.21 1.93 -2.09%
Adjusted Per Share Value based on latest NOSH - 285,727
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,528.66 1,445.47 1,388.80 1,374.08 1,448.26 1,341.67 1,265.18 3.20%
EPS 279.40 252.03 256.05 261.54 284.27 256.34 252.05 1.73%
DPS 272.00 276.03 239.96 236.04 264.97 256.54 254.05 1.14%
NAPS 1.70 1.5102 1.7197 1.5403 1.4199 1.2102 1.9304 -2.09%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 62.00 49.92 45.00 42.80 44.50 41.25 43.25 -
P/RPS 4.06 3.45 3.24 3.12 3.07 3.08 3.42 2.89%
P/EPS 22.19 19.81 17.57 16.37 15.65 16.09 17.16 4.37%
EY 4.51 5.05 5.69 6.11 6.39 6.21 5.83 -4.18%
DY 4.39 5.53 5.33 5.51 5.96 6.22 5.87 -4.72%
P/NAPS 36.47 33.06 26.16 27.79 31.34 34.09 22.41 8.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 16/02/12 22/02/11 11/02/10 19/02/09 21/02/08 15/02/07 -
Price 58.30 52.30 46.32 42.10 44.00 42.25 46.00 -
P/RPS 3.81 3.62 3.33 3.06 3.04 3.15 3.64 0.76%
P/EPS 20.87 20.75 18.09 16.10 15.48 16.48 18.25 2.25%
EY 4.79 4.82 5.53 6.21 6.46 6.07 5.48 -2.21%
DY 4.67 5.28 5.18 5.61 6.02 6.07 5.52 -2.74%
P/NAPS 34.29 34.64 26.93 27.34 30.99 34.92 23.83 6.24%

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