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

Announcement Date
23-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.75%
YoY- 6.43%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,202,539 3,988,209 3,952,841 4,083,437 3,991,704 3,669,246 3,613,568 2.54%
PBT 1,026,424 939,129 970,573 1,074,335 1,038,479 983,619 956,169 1.18%
Tax -254,150 -223,057 -253,240 -262,059 -275,298 -270,930 -272,453 -1.15%
NP 772,274 716,072 717,333 812,276 763,181 712,689 683,716 2.04%
-
NP to SH 772,274 716,072 717,333 812,276 763,181 712,689 683,716 2.04%
-
Tax Rate 24.76% 23.75% 26.09% 24.39% 26.51% 27.54% 28.49% -
Total Cost 3,430,265 3,272,137 3,235,508 3,271,161 3,228,523 2,956,557 2,929,852 2.66%
-
Net Worth 473,979 502,459 636,594 596,595 542,188 511,155 522,924 -1.62%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 731,014 790,859 865,781 756,803 742,489 729,061 786,584 -1.21%
Div Payout % 94.66% 110.44% 120.69% 93.17% 97.29% 102.30% 115.05% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 473,979 502,459 636,594 596,595 542,188 511,155 522,924 -1.62%
NOSH 285,530 285,488 285,468 285,452 285,362 285,561 285,751 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.38% 17.95% 18.15% 19.89% 19.12% 19.42% 18.92% -
ROE 162.93% 142.51% 112.68% 136.15% 140.76% 139.43% 130.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,471.84 1,396.98 1,384.69 1,430.51 1,398.82 1,284.92 1,264.59 2.55%
EPS 270.47 250.82 251.28 284.56 267.44 249.57 239.27 2.06%
DPS 256.00 277.00 303.20 265.00 260.00 255.50 275.30 -1.20%
NAPS 1.66 1.76 2.23 2.09 1.90 1.79 1.83 -1.61%
Adjusted Per Share Value based on latest NOSH - 285,452
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,471.84 1,396.77 1,384.39 1,430.13 1,398.00 1,285.07 1,265.57 2.54%
EPS 270.47 250.79 251.23 284.48 267.29 249.60 239.46 2.04%
DPS 256.00 276.98 303.22 265.05 260.04 255.34 275.48 -1.21%
NAPS 1.66 1.7597 2.2295 2.0894 1.8989 1.7902 1.8314 -1.62%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 3.80 3.34 3.17 3.13 3.16 3.50 3.12 3.33%
P/EPS 20.70 18.62 17.46 15.73 16.55 18.03 16.51 3.83%
EY 4.83 5.37 5.73 6.36 6.04 5.55 6.06 -3.70%
DY 4.57 5.93 6.91 5.92 5.88 5.68 6.97 -6.78%
P/NAPS 33.73 26.53 19.68 21.41 23.29 25.14 21.58 7.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 3.85 3.31 3.18 3.13 2.95 3.15 3.24 2.91%
P/EPS 20.97 18.42 17.50 15.73 15.42 16.23 17.14 3.41%
EY 4.77 5.43 5.71 6.36 6.48 6.16 5.84 -3.31%
DY 4.51 6.00 6.89 5.92 6.30 6.31 6.71 -6.40%
P/NAPS 34.17 26.25 19.72 21.41 21.71 22.63 22.40 7.28%

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