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

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Quarter Result
Revenue	1,020,950	1,002,447	948,236	797,145	637,561	708,446	770,382	4.80%
YoY %	1.85%	5.72%	18.95%	25.03%	-10.01%	-8.04%	-	-
Horiz. %	132.53%	130.12%	123.09%	103.47%	82.76%	91.96%	100.00%	-
PBT	227,896	215,796	208,127	170,403	127,147	197,313	226,664	0.09%
YoY %	5.61%	3.68%	22.14%	34.02%	-35.56%	-12.95%	-	-
Horiz. %	100.54%	95.21%	91.82%	75.18%	56.09%	87.05%	100.00%	-
Tax	-55,031	-42,922	-56,381	-47,773	-36,295	-54,562	-61,378	-1.80%
YoY %	-28.21%	23.87%	-18.02%	-31.62%	33.48%	11.10%	-	-
Horiz. %	89.66%	69.93%	91.86%	77.83%	59.13%	88.90%	100.00%	-
NP	172,865	172,874	151,746	122,630	90,852	142,751	165,286	0.74%
YoY %	-0.01%	13.92%	23.74%	34.98%	-36.36%	-13.63%	-	-
Horiz. %	104.59%	104.59%	91.81%	74.19%	54.97%	86.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,865	172,874	151,746	122,630	90,852	142,751	165,286	0.74%
YoY %	-0.01%	13.92%	23.74%	34.98%	-36.36%	-13.63%	-	-
Horiz. %	104.59%	104.59%	91.81%	74.19%	54.97%	86.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	19.89%	27.09%	28.04%	28.55%	27.65%	27.08%	-
YoY %	21.42%	-26.58%	-3.39%	-1.79%	3.25%	2.10%	-	-
Horiz. %	89.18%	73.45%	100.04%	103.55%	105.43%	102.10%	100.00%	-
Total Cost	848,085	829,573	796,490	674,515	546,709	565,695	605,096	5.78%
YoY %	2.23%	4.15%	18.08%	23.38%	-3.36%	-6.51%	-	-
Horiz. %	140.16%	137.10%	131.63%	111.47%	90.35%	93.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	440,019	405,753	345,786	550,409	617,107	205,561	108,477	26.25%
YoY %	8.45%	17.34%	-37.18%	-10.81%	200.21%	89.50%	-	-
Horiz. %	405.63%	374.05%	318.76%	507.40%	568.88%	189.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	177,150	217,164	211,472	416,371	477,972	380,288	376,132	-11.78%
YoY %	-18.43%	2.69%	-49.21%	-12.89%	25.69%	1.10%	-	-
Horiz. %	47.10%	57.74%	56.22%	110.70%	127.08%	101.10%	100.00%	-
Div Payout %	102.48%	125.62%	139.36%	339.53%	526.10%	266.40%	227.56%	-
YoY %	-18.42%	-9.86%	-58.96%	-35.46%	97.48%	17.07%	-	-
Horiz. %	45.03%	55.20%	61.24%	149.20%	231.19%	117.07%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	440,019	405,753	345,786	550,409	617,107	205,561	108,477	26.25%
YoY %	8.45%	17.34%	-37.18%	-10.81%	200.21%	89.50%	-	-
Horiz. %	405.63%	374.05%	318.76%	507.40%	568.88%	189.50%	100.00%	-
NOSH	285,727	285,742	285,774	285,186	285,698	285,502	285,468	0.01%
YoY %	-0.01%	-0.01%	0.21%	-0.18%	0.07%	0.01%	-	-
Horiz. %	100.09%	100.10%	100.11%	99.90%	100.08%	100.01%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	16.93%	17.25%	16.00%	15.38%	14.25%	20.15%	21.46%	-
YoY %	-1.86%	7.81%	4.03%	7.93%	-29.28%	-6.10%	-	-
Horiz. %	78.89%	80.38%	74.56%	71.67%	66.40%	93.90%	100.00%	-
ROE	39.29%	42.61%	43.88%	22.28%	14.72%	69.44%	152.37%	-
YoY %	-7.79%	-2.89%	96.95%	51.36%	-78.80%	-54.43%	-	-
Horiz. %	25.79%	27.96%	28.80%	14.62%	9.66%	45.57%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	357.32	350.82	331.81	279.52	223.16	248.14	269.87	4.78%
YoY %	1.85%	5.73%	18.71%	25.26%	-10.07%	-8.05%	-	-
Horiz. %	132.40%	130.00%	122.95%	103.58%	82.69%	91.95%	100.00%	-
EPS	60.50	60.50	53.10	43.00	31.80	50.00	57.90	0.73%
YoY %	0.00%	13.94%	23.49%	35.22%	-36.40%	-13.64%	-	-
Horiz. %	104.49%	104.49%	91.71%	74.27%	54.92%	86.36%	100.00%	-
DPS	62.00	76.00	74.00	146.00	167.30	133.20	131.76	-11.79%
YoY %	-18.42%	2.70%	-49.32%	-12.73%	25.60%	1.09%	-	-
Horiz. %	47.06%	57.68%	56.16%	110.81%	126.97%	101.09%	100.00%	-
NAPS	1.54	1.42	1.21	1.93	2.16	0.72	0.38	26.24%
YoY %	8.45%	17.36%	-37.31%	-10.65%	200.00%	89.47%	-	-
Horiz. %	405.26%	373.68%	318.42%	507.89%	568.42%	189.47%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 285,186
RPS	357.56	351.08	332.10	279.18	223.29	248.12	269.81	4.80%
YoY %	1.85%	5.72%	18.96%	25.03%	-10.01%	-8.04%	-	-
Horiz. %	132.52%	130.12%	123.09%	103.47%	82.76%	91.96%	100.00%	-
EPS	60.54	60.54	53.15	42.95	31.82	50.00	57.89	0.74%
YoY %	0.00%	13.90%	23.75%	34.98%	-36.36%	-13.63%	-	-
Horiz. %	104.58%	104.58%	91.81%	74.19%	54.97%	86.37%	100.00%	-
DPS	62.04	76.06	74.06	145.82	167.40	133.19	131.73	-11.78%
YoY %	-18.43%	2.70%	-49.21%	-12.89%	25.69%	1.11%	-	-
Horiz. %	47.10%	57.74%	56.22%	110.70%	127.08%	101.11%	100.00%	-
NAPS	1.5411	1.4211	1.211	1.9277	2.1613	0.7199	0.3799	26.26%
YoY %	8.44%	17.35%	-37.18%	-10.81%	200.22%	89.50%	-	-
Horiz. %	405.66%	374.07%	318.77%	507.42%	568.91%	189.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.52%	2.01%	-19.65%	-14.25%	-2.17%	14.39%	-	-
Horiz. %	74.32%	78.66%	77.11%	95.97%	111.91%	114.39%	100.00%	-
P/EPS	70.74	73.55	77.68	100.58	126.57	91.50	75.13	-0.99%
YoY %	-3.82%	-5.32%	-22.77%	-20.53%	38.33%	21.79%	-	-
Horiz. %	94.16%	97.90%	103.39%	133.87%	168.47%	121.79%	100.00%	-
EY	1.41	1.36	1.29	0.99	0.79	1.09	1.33	0.97%
YoY %	3.68%	5.43%	30.30%	25.32%	-27.52%	-18.05%	-	-
Horiz. %	106.02%	102.26%	96.99%	74.44%	59.40%	81.95%	100.00%	-
DY	1.45	1.71	1.79	3.38	4.16	2.91	3.03	-11.54%
YoY %	-15.20%	-4.47%	-47.04%	-18.75%	42.96%	-3.96%	-	-
Horiz. %	47.85%	56.44%	59.08%	111.55%	137.29%	96.04%	100.00%	-
P/NAPS	27.79	31.34	34.09	22.41	18.63	63.54	114.47	-21.00%
YoY %	-11.33%	-8.07%	52.12%	20.29%	-70.68%	-44.49%	-	-
Horiz. %	24.28%	27.38%	29.78%	19.58%	16.28%	55.51%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-6.06%	-1.49%	-22.66%	-16.53%	4.12%	16.20%	-	-
Horiz. %	72.27%	76.93%	78.10%	100.98%	120.98%	116.20%	100.00%	-
P/EPS	69.59	72.73	79.57	106.98	138.36	94.00	75.99	-1.45%
YoY %	-4.32%	-8.60%	-25.62%	-22.68%	47.19%	23.70%	-	-
Horiz. %	91.58%	95.71%	104.71%	140.78%	182.08%	123.70%	100.00%	-
EY	1.44	1.38	1.26	0.93	0.72	1.06	1.32	1.45%
YoY %	4.35%	9.52%	35.48%	29.17%	-32.08%	-19.70%	-	-
Horiz. %	109.09%	104.55%	95.45%	70.45%	54.55%	80.30%	100.00%	-
DY	1.47	1.73	1.75	3.17	3.80	2.83	2.99	-11.15%
YoY %	-15.03%	-1.14%	-44.79%	-16.58%	34.28%	-5.35%	-	-
Horiz. %	49.16%	57.86%	58.53%	106.02%	127.09%	94.65%	100.00%	-
P/NAPS	27.34	30.99	34.92	23.83	20.37	65.28	115.79	-21.36%
YoY %	-11.78%	-11.25%	46.54%	16.99%	-68.80%	-43.62%	-	-
Horiz. %	23.61%	26.76%	30.16%	20.58%	17.59%	56.38%	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