[BAT] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -42.89%
YoY- 34.98%
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,020,950 1,002,447 948,236 797,145 637,561 708,446 770,382 4.80%
PBT 227,896 215,796 208,127 170,403 127,147 197,313 226,664 0.09%
Tax -55,031 -42,922 -56,381 -47,773 -36,295 -54,562 -61,378 -1.80%
NP 172,865 172,874 151,746 122,630 90,852 142,751 165,286 0.74%
-
NP to SH 172,865 172,874 151,746 122,630 90,852 142,751 165,286 0.74%
-
Tax Rate 24.15% 19.89% 27.09% 28.04% 28.55% 27.65% 27.08% -
Total Cost 848,085 829,573 796,490 674,515 546,709 565,695 605,096 5.78%
-
Net Worth 440,019 405,753 345,786 550,409 617,107 205,561 108,477 26.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 177,150 217,164 211,472 416,371 477,972 380,288 376,132 -11.78%
Div Payout % 102.48% 125.62% 139.36% 339.53% 526.10% 266.40% 227.56% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 440,019 405,753 345,786 550,409 617,107 205,561 108,477 26.25%
NOSH 285,727 285,742 285,774 285,186 285,698 285,502 285,468 0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.93% 17.25% 16.00% 15.38% 14.25% 20.15% 21.46% -
ROE 39.29% 42.61% 43.88% 22.28% 14.72% 69.44% 152.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 357.32 350.82 331.81 279.52 223.16 248.14 269.87 4.78%
EPS 60.50 60.50 53.10 43.00 31.80 50.00 57.90 0.73%
DPS 62.00 76.00 74.00 146.00 167.30 133.20 131.76 -11.79%
NAPS 1.54 1.42 1.21 1.93 2.16 0.72 0.38 26.24%
Adjusted Per Share Value based on latest NOSH - 285,186
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 357.56 351.08 332.10 279.18 223.29 248.12 269.81 4.80%
EPS 60.54 60.54 53.15 42.95 31.82 50.00 57.89 0.74%
DPS 62.04 76.06 74.06 145.82 167.40 133.19 131.73 -11.78%
NAPS 1.5411 1.4211 1.211 1.9277 2.1613 0.7199 0.3799 26.26%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 42.80 44.50 41.25 43.25 40.25 45.75 43.50 -
P/RPS 11.98 12.68 12.43 15.47 18.04 18.44 16.12 -4.82%
P/EPS 70.74 73.55 77.68 100.58 126.57 91.50 75.13 -0.99%
EY 1.41 1.36 1.29 0.99 0.79 1.09 1.33 0.97%
DY 1.45 1.71 1.79 3.38 4.16 2.91 3.03 -11.54%
P/NAPS 27.79 31.34 34.09 22.41 18.63 63.54 114.47 -21.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 19/02/09 21/02/08 15/02/07 23/03/06 24/02/05 25/02/04 -
Price 42.10 44.00 42.25 46.00 44.00 47.00 44.00 -
P/RPS 11.78 12.54 12.73 16.46 19.72 18.94 16.30 -5.26%
P/EPS 69.59 72.73 79.57 106.98 138.36 94.00 75.99 -1.45%
EY 1.44 1.38 1.26 0.93 0.72 1.06 1.32 1.45%
DY 1.47 1.73 1.75 3.17 3.80 2.83 2.99 -11.15%
P/NAPS 27.34 30.99 34.92 23.83 20.37 65.28 115.79 -21.36%

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