[BAT] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 2.8%
YoY- 7.22%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 873,670 806,420 787,534 762,958 764,138 686,894 487,125 -0.61%
PBT 174,652 283,395 268,973 235,039 214,311 198,200 139,476 -0.23%
Tax -50,300 -78,784 -75,214 -65,350 -56,046 -56,249 -39,001 -0.27%
NP 124,352 204,611 193,759 169,689 158,265 141,951 100,475 -0.22%
-
NP to SH 124,352 204,611 193,759 169,689 158,265 141,951 100,475 -0.22%
-
Tax Rate 28.80% 27.80% 27.96% 27.80% 26.15% 28.38% 27.96% -
Total Cost 749,318 601,809 593,775 593,269 605,873 544,943 386,650 -0.70%
-
Net Worth 128,344 145,539 228,287 119,982 -85,703 -142,807 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 236,154 328,747 308,188 275,616 259,965 225,636 - -100.00%
Div Payout % 189.91% 160.67% 159.06% 162.42% 164.26% 158.95% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 128,344 145,539 228,287 119,982 -85,703 -142,807 0 -100.00%
NOSH 285,211 285,371 285,359 285,671 285,676 285,615 285,440 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 14.23% 25.37% 24.60% 22.24% 20.71% 20.67% 20.63% -
ROE 96.89% 140.59% 84.88% 141.43% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 306.32 282.59 275.98 267.08 267.48 240.50 170.66 -0.61%
EPS 43.60 71.70 67.90 59.40 55.40 49.70 35.20 -0.22%
DPS 82.80 115.20 108.00 96.48 91.00 79.00 0.00 -100.00%
NAPS 0.45 0.51 0.80 0.42 -0.30 -0.50 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 285,671
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 305.98 282.43 275.81 267.21 267.62 240.57 170.60 -0.61%
EPS 43.55 71.66 67.86 59.43 55.43 49.71 35.19 -0.22%
DPS 82.71 115.14 107.94 96.53 91.05 79.02 0.00 -100.00%
NAPS 0.4495 0.5097 0.7995 0.4202 -0.3002 -0.5002 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 41.75 50.50 39.00 35.50 34.75 31.00 0.00 -
P/RPS 13.63 17.87 14.13 13.29 12.99 12.89 0.00 -100.00%
P/EPS 95.76 70.43 57.44 59.76 62.73 62.37 0.00 -100.00%
EY 1.04 1.42 1.74 1.67 1.59 1.60 0.00 -100.00%
DY 1.98 2.28 2.77 2.72 2.62 2.55 0.00 -100.00%
P/NAPS 92.78 99.02 48.75 84.52 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 27/07/05 02/08/04 28/07/03 29/07/02 30/07/01 31/07/00 - -
Price 42.00 50.25 39.25 35.00 35.25 32.50 0.00 -
P/RPS 13.71 17.78 14.22 13.10 13.18 13.51 0.00 -100.00%
P/EPS 96.33 70.08 57.81 58.92 63.63 65.39 0.00 -100.00%
EY 1.04 1.43 1.73 1.70 1.57 1.53 0.00 -100.00%
DY 1.97 2.29 2.75 2.76 2.58 2.43 0.00 -100.00%
P/NAPS 93.33 98.53 49.06 83.33 0.00 0.00 0.00 -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

Post a Comment