[BAT] YoY Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	1,160,055	1,104,525	993,591	919,197	1,097,716	1,008,411	997,879	2.53%
YoY %	5.03%	11.16%	8.09%	-16.26%	8.86%	1.06%	-	-
Horiz. %	116.25%	110.69%	99.57%	92.12%	110.00%	101.06%	100.00%	-
PBT	249,980	239,310	222,578	234,502	315,625	280,607	299,049	-2.94%
YoY %	4.46%	7.52%	-5.08%	-25.70%	12.48%	-6.17%	-	-
Horiz. %	83.59%	80.02%	74.43%	78.42%	105.54%	93.83%	100.00%	-
Tax	-64,307	-63,041	-51,924	-67,768	-83,408	-75,764	-84,332	-4.41%
YoY %	-2.01%	-21.41%	23.38%	18.75%	-10.09%	10.16%	-	-
Horiz. %	76.25%	74.75%	61.57%	80.36%	98.90%	89.84%	100.00%	-
NP	185,673	176,269	170,654	166,734	232,217	204,843	214,717	-2.39%
YoY %	5.34%	3.29%	2.35%	-28.20%	13.36%	-4.60%	-	-
Horiz. %	86.47%	82.09%	79.48%	77.65%	108.15%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,673	176,269	170,654	166,734	232,217	204,843	214,717	-2.39%
YoY %	5.34%	3.29%	2.35%	-28.20%	13.36%	-4.60%	-	-
Horiz. %	86.47%	82.09%	79.48%	77.65%	108.15%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.72%	26.34%	23.33%	28.90%	26.43%	27.00%	28.20%	-
YoY %	-2.35%	12.90%	-19.27%	9.35%	-2.11%	-4.26%	-	-
Horiz. %	91.21%	93.40%	82.73%	102.48%	93.72%	95.74%	100.00%	-
Total Cost	974,382	928,256	822,937	752,463	865,499	803,568	783,162	3.70%
YoY %	4.97%	12.80%	9.37%	-13.06%	7.71%	2.61%	-	-
Horiz. %	124.42%	118.53%	105.08%	96.08%	110.51%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,979	422,817	487,990	439,675	451,295	402,829	428,291	1.70%
YoY %	12.10%	-13.36%	10.99%	-2.57%	12.03%	-5.95%	-	-
Horiz. %	110.67%	98.72%	113.94%	102.66%	105.37%	94.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	185,594	171,412	182,639	174,157	217,078	208,557	-	-
YoY %	8.27%	-6.15%	4.87%	-19.77%	4.09%	0.00%	-	-
Horiz. %	88.99%	82.19%	87.57%	83.51%	104.09%	100.00%	-	-
Div Payout %	99.96%	97.24%	107.02%	104.45%	93.48%	101.81%	-	-
YoY %	2.80%	-9.14%	2.46%	11.74%	-8.18%	0.00%	-	-
Horiz. %	98.18%	95.51%	105.12%	102.59%	91.82%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	473,979	422,817	487,990	439,675	451,295	402,829	428,291	1.70%
YoY %	12.10%	-13.36%	10.99%	-2.57%	12.03%	-5.95%	-	-
Horiz. %	110.67%	98.72%	113.94%	102.66%	105.37%	94.05%	100.00%	-
NOSH	285,530	285,687	285,374	285,503	285,629	285,694	285,527	0.00%
YoY %	-0.05%	0.11%	-0.05%	-0.04%	-0.02%	0.06%	-	-
Horiz. %	100.00%	100.06%	99.95%	99.99%	100.04%	100.06%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	16.01%	15.96%	17.18%	18.14%	21.15%	20.31%	21.52%	-
YoY %	0.31%	-7.10%	-5.29%	-14.23%	4.14%	-5.62%	-	-
Horiz. %	74.40%	74.16%	79.83%	84.29%	98.28%	94.38%	100.00%	-
ROE	39.17%	41.69%	34.97%	37.92%	51.46%	50.85%	50.13%	-
YoY %	-6.04%	19.22%	-7.78%	-26.31%	1.20%	1.44%	-	-
Horiz. %	78.14%	83.16%	69.76%	75.64%	102.65%	101.44%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	406.28	386.62	348.17	321.96	384.31	352.97	349.49	2.53%
YoY %	5.09%	11.04%	8.14%	-16.22%	8.88%	1.00%	-	-
Horiz. %	116.25%	110.62%	99.62%	92.12%	109.96%	101.00%	100.00%	-
EPS	65.00	61.70	59.80	58.40	81.30	71.70	75.20	-2.39%
YoY %	5.35%	3.18%	2.40%	-28.17%	13.39%	-4.65%	-	-
Horiz. %	86.44%	82.05%	79.52%	77.66%	108.11%	95.35%	100.00%	-
DPS	65.00	60.00	64.00	61.00	76.00	73.00	0.00	-
YoY %	8.33%	-6.25%	4.92%	-19.74%	4.11%	0.00%	-	-
Horiz. %	89.04%	82.19%	87.67%	83.56%	104.11%	100.00%	-	-
NAPS	1.66	1.48	1.71	1.54	1.58	1.41	1.50	1.70%
YoY %	12.16%	-13.45%	11.04%	-2.53%	12.06%	-6.00%	-	-
Horiz. %	110.67%	98.67%	114.00%	102.67%	105.33%	94.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 285,503
RPS	406.28	386.83	347.98	321.93	384.45	353.17	349.48	2.53%
YoY %	5.03%	11.16%	8.09%	-16.26%	8.86%	1.06%	-	-
Horiz. %	116.25%	110.69%	99.57%	92.12%	110.01%	101.06%	100.00%	-
EPS	65.00	61.73	59.77	58.39	81.33	71.74	75.20	-2.39%
YoY %	5.30%	3.28%	2.36%	-28.21%	13.37%	-4.60%	-	-
Horiz. %	86.44%	82.09%	79.48%	77.65%	108.15%	95.40%	100.00%	-
DPS	65.00	60.03	63.97	60.99	76.03	73.04	0.00	-
YoY %	8.28%	-6.16%	4.89%	-19.78%	4.09%	0.00%	-	-
Horiz. %	88.99%	82.19%	87.58%	83.50%	104.09%	100.00%	-	-
NAPS	1.66	1.4808	1.7091	1.5399	1.5806	1.4108	1.50	1.70%
YoY %	12.10%	-13.36%	10.99%	-2.57%	12.04%	-5.95%	-	-
Horiz. %	110.67%	98.72%	113.94%	102.66%	105.37%	94.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	60.40	44.68	48.48	44.04	41.50	41.25	42.75	-
P/RPS	14.87	11.56	13.92	13.68	10.80	11.69	12.23	3.30%
YoY %	28.63%	-16.95%	1.75%	26.67%	-7.61%	-4.42%	-	-
Horiz. %	121.59%	94.52%	113.82%	111.86%	88.31%	95.58%	100.00%	-
P/EPS	92.88	72.41	81.07	75.41	51.05	57.53	56.85	8.51%
YoY %	28.27%	-10.68%	7.51%	47.72%	-11.26%	1.20%	-	-
Horiz. %	163.38%	127.37%	142.60%	132.65%	89.80%	101.20%	100.00%	-
EY	1.08	1.38	1.23	1.33	1.96	1.74	1.76	-7.80%
YoY %	-21.74%	12.20%	-7.52%	-32.14%	12.64%	-1.14%	-	-
Horiz. %	61.36%	78.41%	69.89%	75.57%	111.36%	98.86%	100.00%	-
DY	1.08	1.34	1.32	1.39	1.83	1.77	0.00	-
YoY %	-19.40%	1.52%	-5.04%	-24.04%	3.39%	0.00%	-	-
Horiz. %	61.02%	75.71%	74.58%	78.53%	103.39%	100.00%	-	-
P/NAPS	36.39	30.19	28.35	28.60	26.27	29.26	28.50	4.15%
YoY %	20.54%	6.49%	-0.87%	8.87%	-10.22%	2.67%	-	-
Horiz. %	127.68%	105.93%	99.47%	100.35%	92.18%	102.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/10/12	20/10/11	20/10/10	19/11/09	23/10/08	24/10/07	20/10/06	-
Price	65.00	43.60	48.00	45.08	41.25	39.75	42.75	-
P/RPS	16.00	11.28	13.79	14.00	10.73	11.26	12.23	4.57%
YoY %	41.84%	-18.20%	-1.50%	30.48%	-4.71%	-7.93%	-	-
Horiz. %	130.83%	92.23%	112.76%	114.47%	87.74%	92.07%	100.00%	-
P/EPS	99.96	70.66	80.27	77.19	50.74	55.44	56.85	9.85%
YoY %	41.47%	-11.97%	3.99%	52.13%	-8.48%	-2.48%	-	-
Horiz. %	175.83%	124.29%	141.20%	135.78%	89.25%	97.52%	100.00%	-
EY	1.00	1.42	1.25	1.30	1.97	1.80	1.76	-8.98%
YoY %	-29.58%	13.60%	-3.85%	-34.01%	9.44%	2.27%	-	-
Horiz. %	56.82%	80.68%	71.02%	73.86%	111.93%	102.27%	100.00%	-
DY	1.00	1.38	1.33	1.35	1.84	1.84	0.00	-
YoY %	-27.54%	3.76%	-1.48%	-26.63%	0.00%	0.00%	-	-
Horiz. %	54.35%	75.00%	72.28%	73.37%	100.00%	100.00%	-	-
P/NAPS	39.16	29.46	28.07	29.27	26.11	28.19	28.50	5.43%
YoY %	32.93%	4.95%	-4.10%	12.10%	-7.38%	-1.09%	-	-
Horiz. %	137.40%	103.37%	98.49%	102.70%	91.61%	98.91%	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

PTRANS

PERAK TRANSIT BERHAD

965

MPI

MALAYSIAN PACIFIC INDUSTRIES

957

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

914

YTLPOWR

YTL POWER INTERNATIONAL BHD

830

JCY

JCY INTERNATIONAL BERHAD

815

GENTING

GENTING BHD

708

PBBANK

PUBLIC BANK BHD

562

NOTION

NOTION VTEC BHD

552

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