[BAT] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	993,874	977,648	1,013,647	937,036	916,518	873,670	806,420	3.54%
YoY %	1.66%	-3.55%	8.18%	2.24%	4.90%	8.34%	-	-
Horiz. %	123.25%	121.23%	125.70%	116.20%	113.65%	108.34%	100.00%	-
PBT	250,048	270,131	264,603	244,487	254,310	174,652	283,395	-2.06%
YoY %	-7.43%	2.09%	8.23%	-3.86%	45.61%	-38.37%	-	-
Horiz. %	88.23%	95.32%	93.37%	86.27%	89.74%	61.63%	100.00%	-
Tax	-64,208	-68,887	-69,415	-66,011	-71,715	-50,300	-78,784	-3.35%
YoY %	6.79%	0.76%	-5.16%	7.95%	-42.57%	36.15%	-	-
Horiz. %	81.50%	87.44%	88.11%	83.79%	91.03%	63.85%	100.00%	-
NP	185,840	201,244	195,188	178,476	182,595	124,352	204,611	-1.59%
YoY %	-7.65%	3.10%	9.36%	-2.26%	46.84%	-39.23%	-	-
Horiz. %	90.83%	98.35%	95.39%	87.23%	89.24%	60.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,840	201,244	195,188	178,476	182,595	124,352	204,611	-1.59%
YoY %	-7.65%	3.10%	9.36%	-2.26%	46.84%	-39.23%	-	-
Horiz. %	90.83%	98.35%	95.39%	87.23%	89.24%	60.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	25.50%	26.23%	27.00%	28.20%	28.80%	27.80%	-
YoY %	0.71%	-2.78%	-2.85%	-4.26%	-2.08%	3.60%	-	-
Horiz. %	92.37%	91.73%	94.35%	97.12%	101.44%	103.60%	100.00%	-
Total Cost	808,034	776,404	818,459	758,560	733,923	749,318	601,809	5.03%
YoY %	4.07%	-5.14%	7.90%	3.36%	-2.05%	24.51%	-	-
Horiz. %	134.27%	129.01%	136.00%	126.05%	121.95%	124.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,594	596,595	542,188	511,155	522,924	128,344	145,539	27.86%
YoY %	6.70%	10.03%	6.07%	-2.25%	307.44%	-11.81%	-	-
Horiz. %	437.40%	409.92%	372.54%	351.22%	359.30%	88.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	322,579	322,561	322,459	312,689	308,611	236,154	328,747	-0.31%
YoY %	0.01%	0.03%	3.12%	1.32%	30.68%	-28.17%	-	-
Horiz. %	98.12%	98.12%	98.09%	95.12%	93.87%	71.83%	100.00%	-
Div Payout %	173.58%	160.28%	165.20%	175.20%	169.01%	189.91%	160.67%	-
YoY %	8.30%	-2.98%	-5.71%	3.66%	-11.01%	18.20%	-	-
Horiz. %	108.04%	99.76%	102.82%	109.04%	105.19%	118.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	636,594	596,595	542,188	511,155	522,924	128,344	145,539	27.86%
YoY %	6.70%	10.03%	6.07%	-2.25%	307.44%	-11.81%	-	-
Horiz. %	437.40%	409.92%	372.54%	351.22%	359.30%	88.19%	100.00%	-
NOSH	285,468	285,452	285,362	285,561	285,751	285,211	285,371	0.00%
YoY %	0.01%	0.03%	-0.07%	-0.07%	0.19%	-0.06%	-	-
Horiz. %	100.03%	100.03%	100.00%	100.07%	100.13%	99.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	18.70%	20.58%	19.26%	19.05%	19.92%	14.23%	25.37%	-
YoY %	-9.14%	6.85%	1.10%	-4.37%	39.99%	-43.91%	-	-
Horiz. %	73.71%	81.12%	75.92%	75.09%	78.52%	56.09%	100.00%	-
ROE	29.19%	33.73%	36.00%	34.92%	34.92%	96.89%	140.59%	-
YoY %	-13.46%	-6.31%	3.09%	0.00%	-63.96%	-31.08%	-	-
Horiz. %	20.76%	23.99%	25.61%	24.84%	24.84%	68.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	348.16	342.49	355.21	328.14	320.74	306.32	282.59	3.53%
YoY %	1.66%	-3.58%	8.25%	2.31%	4.71%	8.40%	-	-
Horiz. %	123.20%	121.20%	125.70%	116.12%	113.50%	108.40%	100.00%	-
EPS	65.10	70.50	68.40	62.50	63.90	43.60	71.70	-1.59%
YoY %	-7.66%	3.07%	9.44%	-2.19%	46.56%	-39.19%	-	-
Horiz. %	90.79%	98.33%	95.40%	87.17%	89.12%	60.81%	100.00%	-
DPS	113.00	113.00	113.00	109.50	108.00	82.80	115.20	-0.32%
YoY %	0.00%	0.00%	3.20%	1.39%	30.43%	-28.12%	-	-
Horiz. %	98.09%	98.09%	98.09%	95.05%	93.75%	71.88%	100.00%	-
NAPS	2.23	2.09	1.90	1.79	1.83	0.45	0.51	27.86%
YoY %	6.70%	10.00%	6.15%	-2.19%	306.67%	-11.76%	-	-
Horiz. %	437.25%	409.80%	372.55%	350.98%	358.82%	88.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 285,561
RPS	348.08	342.40	355.01	328.17	320.99	305.98	282.43	3.54%
YoY %	1.66%	-3.55%	8.18%	2.24%	4.91%	8.34%	-	-
Horiz. %	123.24%	121.23%	125.70%	116.20%	113.65%	108.34%	100.00%	-
EPS	65.09	70.48	68.36	62.51	63.95	43.55	71.66	-1.58%
YoY %	-7.65%	3.10%	9.36%	-2.25%	46.84%	-39.23%	-	-
Horiz. %	90.83%	98.35%	95.39%	87.23%	89.24%	60.77%	100.00%	-
DPS	112.98	112.97	112.93	109.51	108.08	82.71	115.14	-0.31%
YoY %	0.01%	0.04%	3.12%	1.32%	30.67%	-28.17%	-	-
Horiz. %	98.12%	98.12%	98.08%	95.11%	93.87%	71.83%	100.00%	-
NAPS	2.2295	2.0894	1.8989	1.7902	1.8314	0.4495	0.5097	27.86%
YoY %	6.71%	10.03%	6.07%	-2.25%	307.43%	-11.81%	-	-
Horiz. %	437.41%	409.93%	372.55%	351.23%	359.31%	88.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	43.88	44.75	44.25	45.00	39.50	41.75	50.50	-
P/RPS	12.60	13.07	12.46	13.71	12.32	13.63	17.87	-5.65%
YoY %	-3.60%	4.90%	-9.12%	11.28%	-9.61%	-23.73%	-	-
Horiz. %	70.51%	73.14%	69.73%	76.72%	68.94%	76.27%	100.00%	-
P/EPS	67.40	63.48	64.69	72.00	61.82	95.76	70.43	-0.72%
YoY %	6.18%	-1.87%	-10.15%	16.47%	-35.44%	35.96%	-	-
Horiz. %	95.70%	90.13%	91.85%	102.23%	87.78%	135.96%	100.00%	-
EY	1.48	1.58	1.55	1.39	1.62	1.04	1.42	0.69%
YoY %	-6.33%	1.94%	11.51%	-14.20%	55.77%	-26.76%	-	-
Horiz. %	104.23%	111.27%	109.15%	97.89%	114.08%	73.24%	100.00%	-
DY	2.58	2.53	2.55	2.43	2.73	1.98	2.28	2.08%
YoY %	1.98%	-0.78%	4.94%	-10.99%	37.88%	-13.16%	-	-
Horiz. %	113.16%	110.96%	111.84%	106.58%	119.74%	86.84%	100.00%	-
P/NAPS	19.68	21.41	23.29	25.14	21.58	92.78	99.02	-23.59%
YoY %	-8.08%	-8.07%	-7.36%	16.50%	-76.74%	-6.30%	-	-
Horiz. %	19.87%	21.62%	23.52%	25.39%	21.79%	93.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	22/07/10	23/07/09	17/07/08	19/07/07	13/07/06	27/07/05	02/08/04	-
Price	43.98	44.75	41.25	40.50	41.00	42.00	50.25	-
P/RPS	12.63	13.07	11.61	12.34	12.78	13.71	17.78	-5.53%
YoY %	-3.37%	12.58%	-5.92%	-3.44%	-6.78%	-22.89%	-	-
Horiz. %	71.03%	73.51%	65.30%	69.40%	71.88%	77.11%	100.00%	-
P/EPS	67.56	63.48	60.31	64.80	64.16	96.33	70.08	-0.60%
YoY %	6.43%	5.26%	-6.93%	1.00%	-33.40%	37.46%	-	-
Horiz. %	96.40%	90.58%	86.06%	92.47%	91.55%	137.46%	100.00%	-
EY	1.48	1.58	1.66	1.54	1.56	1.04	1.43	0.57%
YoY %	-6.33%	-4.82%	7.79%	-1.28%	50.00%	-27.27%	-	-
Horiz. %	103.50%	110.49%	116.08%	107.69%	109.09%	72.73%	100.00%	-
DY	2.57	2.53	2.74	2.70	2.63	1.97	2.29	1.94%
YoY %	1.58%	-7.66%	1.48%	2.66%	33.50%	-13.97%	-	-
Horiz. %	112.23%	110.48%	119.65%	117.90%	114.85%	86.03%	100.00%	-
P/NAPS	19.72	21.41	21.71	22.63	22.40	93.33	98.53	-23.50%
YoY %	-7.89%	-1.38%	-4.07%	1.03%	-76.00%	-5.28%	-	-
Horiz. %	20.01%	21.73%	22.03%	22.97%	22.73%	94.72%	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