[BAT] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	3,669,246	3,613,568	3,472,341	3,205,077	3,094,320	2,996,073	2,942,999	3.74%
YoY %	1.54%	4.07%	8.34%	3.58%	3.28%	1.80%	-	-
Horiz. %	124.68%	122.79%	117.99%	108.91%	105.14%	101.80%	100.00%	-
PBT	983,619	956,169	931,521	1,079,110	984,321	865,982	762,909	4.32%
YoY %	2.87%	2.65%	-13.68%	9.63%	13.67%	13.51%	-	-
Horiz. %	128.93%	125.33%	122.10%	141.45%	129.02%	113.51%	100.00%	-
Tax	-270,930	-272,453	-262,764	-296,544	-275,872	-242,273	-208,546	4.45%
YoY %	0.56%	-3.69%	11.39%	-7.49%	-13.87%	-16.17%	-	-
Horiz. %	129.91%	130.64%	126.00%	142.20%	132.28%	116.17%	100.00%	-
NP	712,689	683,716	668,757	782,566	708,449	623,709	554,363	4.27%
YoY %	4.24%	2.24%	-14.54%	10.46%	13.59%	12.51%	-	-
Horiz. %	128.56%	123.33%	120.64%	141.16%	127.80%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	712,689	683,716	668,757	782,566	708,449	623,709	554,363	4.27%
YoY %	4.24%	2.24%	-14.54%	10.46%	13.59%	12.51%	-	-
Horiz. %	128.56%	123.33%	120.64%	141.16%	127.80%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	28.49%	28.21%	27.48%	28.03%	27.98%	27.34%	-
YoY %	-3.33%	0.99%	2.66%	-1.96%	0.18%	2.34%	-	-
Horiz. %	100.73%	104.21%	103.18%	100.51%	102.52%	102.34%	100.00%	-
Total Cost	2,956,557	2,929,852	2,803,584	2,422,511	2,385,871	2,372,364	2,388,636	3.61%
YoY %	0.91%	4.50%	15.73%	1.54%	0.57%	-0.68%	-	-
Horiz. %	123.78%	122.66%	117.37%	101.42%	99.88%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,155	522,924	128,344	145,539	228,287	119,982	-85,703	-
YoY %	-2.25%	307.44%	-11.81%	-36.25%	90.27%	240.00%	-	-
Horiz. %	-596.43%	-610.16%	-149.75%	-169.82%	-266.37%	-140.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	729,061	786,584	616,443	905,415	649,582	418,393	259,965	18.74%
YoY %	-7.31%	27.60%	-31.92%	39.38%	55.26%	60.94%	-	-
Horiz. %	280.45%	302.57%	237.13%	348.28%	249.87%	160.94%	100.00%	-
Div Payout %	102.30%	115.05%	92.18%	115.70%	91.69%	67.08%	46.89%	-
YoY %	-11.08%	24.81%	-20.33%	26.19%	36.69%	43.06%	-	-
Horiz. %	218.17%	245.36%	196.59%	246.75%	195.54%	143.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	511,155	522,924	128,344	145,539	228,287	119,982	-85,703	-
YoY %	-2.25%	307.44%	-11.81%	-36.25%	90.27%	240.00%	-	-
Horiz. %	-596.43%	-610.16%	-149.75%	-169.82%	-266.37%	-140.00%	100.00%	-
NOSH	285,561	285,751	285,211	285,371	285,359	285,671	285,676	-0.00%
YoY %	-0.07%	0.19%	-0.06%	0.00%	-0.11%	-0.00%	-	-
Horiz. %	99.96%	100.03%	99.84%	99.89%	99.89%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	19.42%	18.92%	19.26%	24.42%	22.90%	20.82%	18.84%	-
YoY %	2.64%	-1.77%	-21.13%	6.64%	9.99%	10.51%	-	-
Horiz. %	103.08%	100.42%	102.23%	129.62%	121.55%	110.51%	100.00%	-
ROE	139.43%	130.75%	521.06%	537.70%	310.33%	519.83%	0.00%	-
YoY %	6.64%	-74.91%	-3.09%	73.27%	-40.30%	0.00%	-	-
Horiz. %	26.82%	25.15%	100.24%	103.44%	59.70%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	1,284.92	1,264.59	1,217.46	1,123.13	1,084.36	1,048.78	1,030.18	3.74%
YoY %	1.61%	3.87%	8.40%	3.58%	3.39%	1.81%	-	-
Horiz. %	124.73%	122.75%	118.18%	109.02%	105.26%	101.81%	100.00%	-
EPS	249.57	239.27	234.48	274.23	248.27	218.33	194.05	4.28%
YoY %	4.30%	2.04%	-14.50%	10.46%	13.71%	12.51%	-	-
Horiz. %	128.61%	123.30%	120.83%	141.32%	127.94%	112.51%	100.00%	-
DPS	255.50	275.30	216.00	317.16	227.52	146.48	91.00	18.76%
YoY %	-7.19%	27.45%	-31.90%	39.40%	55.32%	60.97%	-	-
Horiz. %	280.77%	302.53%	237.36%	348.53%	250.02%	160.97%	100.00%	-
NAPS	1.79	1.83	0.45	0.51	0.80	0.42	-0.30	-
YoY %	-2.19%	306.67%	-11.76%	-36.25%	90.48%	240.00%	-	-
Horiz. %	-596.67%	-610.00%	-150.00%	-170.00%	-266.67%	-140.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 285,371
RPS	1,285.07	1,265.57	1,216.10	1,122.50	1,083.71	1,049.30	1,030.71	3.74%
YoY %	1.54%	4.07%	8.34%	3.58%	3.28%	1.80%	-	-
Horiz. %	124.68%	122.79%	117.99%	108.91%	105.14%	101.80%	100.00%	-
EPS	249.60	239.46	234.22	274.07	248.12	218.44	194.15	4.27%
YoY %	4.23%	2.24%	-14.54%	10.46%	13.59%	12.51%	-	-
Horiz. %	128.56%	123.34%	120.64%	141.16%	127.80%	112.51%	100.00%	-
DPS	255.34	275.48	215.89	317.10	227.50	146.53	91.05	18.74%
YoY %	-7.31%	27.60%	-31.92%	39.38%	55.26%	60.93%	-	-
Horiz. %	280.44%	302.56%	237.11%	348.27%	249.86%	160.93%	100.00%	-
NAPS	1.7902	1.8314	0.4495	0.5097	0.7995	0.4202	-0.3002	-
YoY %	-2.25%	307.43%	-11.81%	-36.25%	90.27%	239.97%	-	-
Horiz. %	-596.34%	-610.06%	-149.73%	-169.79%	-266.32%	-139.97%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	45.00	39.50	41.75	50.50	39.00	35.50	34.75	-
P/RPS	3.50	3.12	3.43	4.50	3.60	3.38	3.37	0.63%
YoY %	12.18%	-9.04%	-23.78%	25.00%	6.51%	0.30%	-	-
Horiz. %	103.86%	92.58%	101.78%	133.53%	106.82%	100.30%	100.00%	-
P/EPS	18.03	16.51	17.81	18.42	15.71	16.26	17.91	0.11%
YoY %	9.21%	-7.30%	-3.31%	17.25%	-3.38%	-9.21%	-	-
Horiz. %	100.67%	92.18%	99.44%	102.85%	87.72%	90.79%	100.00%	-
EY	5.55	6.06	5.62	5.43	6.37	6.15	5.58	-0.08%
YoY %	-8.42%	7.83%	3.50%	-14.76%	3.58%	10.22%	-	-
Horiz. %	99.46%	108.60%	100.72%	97.31%	114.16%	110.22%	100.00%	-
DY	5.68	6.97	5.17	6.28	5.83	4.13	2.62	13.75%
YoY %	-18.51%	34.82%	-17.68%	7.72%	41.16%	57.63%	-	-
Horiz. %	216.79%	266.03%	197.33%	239.69%	222.52%	157.63%	100.00%	-
P/NAPS	25.14	21.58	92.78	99.02	48.75	84.52	0.00	-
YoY %	16.50%	-76.74%	-6.30%	103.12%	-42.32%	0.00%	-	-
Horiz. %	29.74%	25.53%	109.77%	117.16%	57.68%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	19/07/07	13/07/06	27/07/05	02/08/04	28/07/03	29/07/02	30/07/01	-
Price	40.50	41.00	42.00	50.25	39.25	35.00	35.25	-
P/RPS	3.15	3.24	3.45	4.47	3.62	3.34	3.42	-1.36%
YoY %	-2.78%	-6.09%	-22.82%	23.48%	8.38%	-2.34%	-	-
Horiz. %	92.11%	94.74%	100.88%	130.70%	105.85%	97.66%	100.00%	-
P/EPS	16.23	17.14	17.91	18.32	15.81	16.03	18.17	-1.86%
YoY %	-5.31%	-4.30%	-2.24%	15.88%	-1.37%	-11.78%	-	-
Horiz. %	89.32%	94.33%	98.57%	100.83%	87.01%	88.22%	100.00%	-
EY	6.16	5.84	5.58	5.46	6.33	6.24	5.51	1.87%
YoY %	5.48%	4.66%	2.20%	-13.74%	1.44%	13.25%	-	-
Horiz. %	111.80%	105.99%	101.27%	99.09%	114.88%	113.25%	100.00%	-
DY	6.31	6.71	5.14	6.31	5.80	4.19	2.58	16.06%
YoY %	-5.96%	30.54%	-18.54%	8.79%	38.42%	62.40%	-	-
Horiz. %	244.57%	260.08%	199.22%	244.57%	224.81%	162.40%	100.00%	-
P/NAPS	22.63	22.40	93.33	98.53	49.06	83.33	0.00	-
YoY %	1.03%	-76.00%	-5.28%	100.84%	-41.13%	0.00%	-	-
Horiz. %	27.16%	26.88%	112.00%	118.24%	58.87%	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