[BAT] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	1,067,987	1,043,306	993,874	977,648	1,013,647	937,036	916,518	2.57%
YoY %	2.37%	4.97%	1.66%	-3.55%	8.18%	2.24%	-	-
Horiz. %	116.53%	113.83%	108.44%	106.67%	110.60%	102.24%	100.00%	-
PBT	296,720	247,798	250,048	270,131	264,603	244,487	254,310	2.60%
YoY %	19.74%	-0.90%	-7.43%	2.09%	8.23%	-3.86%	-	-
Horiz. %	116.68%	97.44%	98.32%	106.22%	104.05%	96.14%	100.00%	-
Tax	-75,872	-63,658	-64,208	-68,887	-69,415	-66,011	-71,715	0.94%
YoY %	-19.19%	0.86%	6.79%	0.76%	-5.16%	7.95%	-	-
Horiz. %	105.80%	88.77%	89.53%	96.06%	96.79%	92.05%	100.00%	-
NP	220,848	184,140	185,840	201,244	195,188	178,476	182,595	3.21%
YoY %	19.93%	-0.91%	-7.65%	3.10%	9.36%	-2.26%	-	-
Horiz. %	120.95%	100.85%	101.78%	110.21%	106.90%	97.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,848	184,140	185,840	201,244	195,188	178,476	182,595	3.21%
YoY %	19.93%	-0.91%	-7.65%	3.10%	9.36%	-2.26%	-	-
Horiz. %	120.95%	100.85%	101.78%	110.21%	106.90%	97.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	25.69%	25.68%	25.50%	26.23%	27.00%	28.20%	-
YoY %	-0.47%	0.04%	0.71%	-2.78%	-2.85%	-4.26%	-	-
Horiz. %	90.67%	91.10%	91.06%	90.43%	93.01%	95.74%	100.00%	-
Total Cost	847,139	859,166	808,034	776,404	818,459	758,560	733,923	2.41%
YoY %	-1.40%	6.33%	4.07%	-5.14%	7.90%	3.36%	-	-
Horiz. %	115.43%	117.06%	110.10%	105.79%	111.52%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,979	502,459	636,594	596,595	542,188	511,155	522,924	-1.62%
YoY %	-5.67%	-21.07%	6.70%	10.03%	6.07%	-2.25%	-	-
Horiz. %	90.64%	96.09%	121.74%	114.09%	103.68%	97.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	185,594	256,939	322,579	322,561	322,459	312,689	308,611	-8.11%
YoY %	-27.77%	-20.35%	0.01%	0.03%	3.12%	1.32%	-	-
Horiz. %	60.14%	83.26%	104.53%	104.52%	104.49%	101.32%	100.00%	-
Div Payout %	84.04%	139.53%	173.58%	160.28%	165.20%	175.20%	169.01%	-
YoY %	-39.77%	-19.62%	8.30%	-2.98%	-5.71%	3.66%	-	-
Horiz. %	49.72%	82.56%	102.70%	94.83%	97.75%	103.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	473,979	502,459	636,594	596,595	542,188	511,155	522,924	-1.62%
YoY %	-5.67%	-21.07%	6.70%	10.03%	6.07%	-2.25%	-	-
Horiz. %	90.64%	96.09%	121.74%	114.09%	103.68%	97.75%	100.00%	-
NOSH	285,530	285,488	285,468	285,452	285,362	285,561	285,751	-0.01%
YoY %	0.01%	0.01%	0.01%	0.03%	-0.07%	-0.07%	-	-
Horiz. %	99.92%	99.91%	99.90%	99.90%	99.86%	99.93%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	20.68%	17.65%	18.70%	20.58%	19.26%	19.05%	19.92%	-
YoY %	17.17%	-5.61%	-9.14%	6.85%	1.10%	-4.37%	-	-
Horiz. %	103.82%	88.60%	93.88%	103.31%	96.69%	95.63%	100.00%	-
ROE	46.59%	36.65%	29.19%	33.73%	36.00%	34.92%	34.92%	-
YoY %	27.12%	25.56%	-13.46%	-6.31%	3.09%	0.00%	-	-
Horiz. %	133.42%	104.95%	83.59%	96.59%	103.09%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	374.04	365.45	348.16	342.49	355.21	328.14	320.74	2.59%
YoY %	2.35%	4.97%	1.66%	-3.58%	8.25%	2.31%	-	-
Horiz. %	116.62%	113.94%	108.55%	106.78%	110.75%	102.31%	100.00%	-
EPS	77.30	64.50	65.10	70.50	68.40	62.50	63.90	3.22%
YoY %	19.84%	-0.92%	-7.66%	3.07%	9.44%	-2.19%	-	-
Horiz. %	120.97%	100.94%	101.88%	110.33%	107.04%	97.81%	100.00%	-
DPS	65.00	90.00	113.00	113.00	113.00	109.50	108.00	-8.10%
YoY %	-27.78%	-20.35%	0.00%	0.00%	3.20%	1.39%	-	-
Horiz. %	60.19%	83.33%	104.63%	104.63%	104.63%	101.39%	100.00%	-
NAPS	1.66	1.76	2.23	2.09	1.90	1.79	1.83	-1.61%
YoY %	-5.68%	-21.08%	6.70%	10.00%	6.15%	-2.19%	-	-
Horiz. %	90.71%	96.17%	121.86%	114.21%	103.83%	97.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 285,452
RPS	374.04	365.39	348.08	342.40	355.01	328.17	320.99	2.57%
YoY %	2.37%	4.97%	1.66%	-3.55%	8.18%	2.24%	-	-
Horiz. %	116.53%	113.83%	108.44%	106.67%	110.60%	102.24%	100.00%	-
EPS	77.30	64.49	65.09	70.48	68.36	62.51	63.95	3.20%
YoY %	19.86%	-0.92%	-7.65%	3.10%	9.36%	-2.25%	-	-
Horiz. %	120.88%	100.84%	101.78%	110.21%	106.90%	97.75%	100.00%	-
DPS	65.00	89.99	112.98	112.97	112.93	109.51	108.08	-8.11%
YoY %	-27.77%	-20.35%	0.01%	0.04%	3.12%	1.32%	-	-
Horiz. %	60.14%	83.26%	104.53%	104.52%	104.49%	101.32%	100.00%	-
NAPS	1.66	1.7597	2.2295	2.0894	1.8989	1.7902	1.8314	-1.62%
YoY %	-5.67%	-21.07%	6.71%	10.03%	6.07%	-2.25%	-	-
Horiz. %	90.64%	96.08%	121.74%	114.09%	103.69%	97.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	56.00	46.70	43.88	44.75	44.25	45.00	39.50	-
P/RPS	14.97	12.78	12.60	13.07	12.46	13.71	12.32	3.29%
YoY %	17.14%	1.43%	-3.60%	4.90%	-9.12%	11.28%	-	-
Horiz. %	121.51%	103.73%	102.27%	106.09%	101.14%	111.28%	100.00%	-
P/EPS	72.40	72.40	67.40	63.48	64.69	72.00	61.82	2.66%
YoY %	0.00%	7.42%	6.18%	-1.87%	-10.15%	16.47%	-	-
Horiz. %	117.11%	117.11%	109.03%	102.69%	104.64%	116.47%	100.00%	-
EY	1.38	1.38	1.48	1.58	1.55	1.39	1.62	-2.63%
YoY %	0.00%	-6.76%	-6.33%	1.94%	11.51%	-14.20%	-	-
Horiz. %	85.19%	85.19%	91.36%	97.53%	95.68%	85.80%	100.00%	-
DY	1.16	1.93	2.58	2.53	2.55	2.43	2.73	-13.28%
YoY %	-39.90%	-25.19%	1.98%	-0.78%	4.94%	-10.99%	-	-
Horiz. %	42.49%	70.70%	94.51%	92.67%	93.41%	89.01%	100.00%	-
P/NAPS	33.73	26.53	19.68	21.41	23.29	25.14	21.58	7.72%
YoY %	27.14%	34.81%	-8.08%	-8.07%	-7.36%	16.50%	-	-
Horiz. %	156.30%	122.94%	91.20%	99.21%	107.92%	116.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/07/12	21/07/11	22/07/10	23/07/09	17/07/08	19/07/07	13/07/06	-
Price	56.72	46.20	43.98	44.75	41.25	40.50	41.00	-
P/RPS	15.16	12.64	12.63	13.07	11.61	12.34	12.78	2.88%
YoY %	19.94%	0.08%	-3.37%	12.58%	-5.92%	-3.44%	-	-
Horiz. %	118.62%	98.90%	98.83%	102.27%	90.85%	96.56%	100.00%	-
P/EPS	73.33	71.63	67.56	63.48	60.31	64.80	64.16	2.24%
YoY %	2.37%	6.02%	6.43%	5.26%	-6.93%	1.00%	-	-
Horiz. %	114.29%	111.64%	105.30%	98.94%	94.00%	101.00%	100.00%	-
EY	1.36	1.40	1.48	1.58	1.66	1.54	1.56	-2.25%
YoY %	-2.86%	-5.41%	-6.33%	-4.82%	7.79%	-1.28%	-	-
Horiz. %	87.18%	89.74%	94.87%	101.28%	106.41%	98.72%	100.00%	-
DY	1.15	1.95	2.57	2.53	2.74	2.70	2.63	-12.86%
YoY %	-41.03%	-24.12%	1.58%	-7.66%	1.48%	2.66%	-	-
Horiz. %	43.73%	74.14%	97.72%	96.20%	104.18%	102.66%	100.00%	-
P/NAPS	34.17	26.25	19.72	21.41	21.71	22.63	22.40	7.28%
YoY %	30.17%	33.11%	-7.89%	-1.38%	-4.07%	1.03%	-	-
Horiz. %	152.54%	117.19%	88.04%	95.58%	96.92%	101.03%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

ADX

Hourly

BUY

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

924

MPI

MALAYSIAN PACIFIC INDUSTRIES

905

PTRANS

PERAK TRANSIT BERHAD

897

HLIND

HONG LEONG INDUSTRIES BHD

854

YTLPOWR

YTL POWER INTERNATIONAL BHD

814

JCY

JCY INTERNATIONAL BERHAD

798

GENTING

GENTING BHD

666

PBBANK

PUBLIC BANK BHD

552

NOTION

NOTION VTEC BHD

544

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More