[BAT] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.18%
YoY- 13.64%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,452,898 3,635,100 3,325,661 3,061,561 3,164,464 2,944,574 2,658,267 4.45%
PBT 958,693 903,136 1,112,166 1,032,086 912,117 761,513 608,634 7.86%
Tax -270,791 -258,434 -307,547 -286,973 -256,459 -207,656 -176,134 7.42%
NP 687,902 644,702 804,619 745,113 655,658 553,857 432,500 8.03%
-
NP to SH 687,902 644,702 804,619 745,113 655,658 553,857 432,500 8.03%
-
Tax Rate 28.25% 28.62% 27.65% 27.81% 28.12% 27.27% 28.94% -
Total Cost 2,764,996 2,990,398 2,521,042 2,316,448 2,508,806 2,390,717 2,225,767 3.68%
-
Net Worth 428,291 111,407 57,076 137,118 25,695 -79,955 8,562 91.89%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 786,584 616,443 704,880 850,117 275,616 402,743 225,636 23.12%
Div Payout % 114.35% 95.62% 87.60% 114.09% 42.04% 72.72% 52.17% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 428,291 111,407 57,076 137,118 25,695 -79,955 8,562 91.89%
NOSH 285,527 285,659 285,384 285,662 285,501 285,555 285,426 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.92% 17.74% 24.19% 24.34% 20.72% 18.81% 16.27% -
ROE 160.62% 578.69% 1,409.71% 543.41% 2,551.68% 0.00% 5,050.91% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,209.30 1,272.53 1,165.33 1,071.74 1,108.39 1,031.17 931.33 4.44%
EPS 240.92 225.69 281.94 260.84 229.65 193.96 151.53 8.03%
DPS 275.30 216.00 246.96 297.72 96.48 141.00 79.00 23.11%
NAPS 1.50 0.39 0.20 0.48 0.09 -0.28 0.03 91.88%
Adjusted Per Share Value based on latest NOSH - 285,662
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,209.29 1,273.11 1,164.73 1,072.24 1,108.28 1,031.27 930.99 4.45%
EPS 240.92 225.79 281.80 260.96 229.63 193.98 151.47 8.03%
DPS 275.48 215.89 246.87 297.73 96.53 141.05 79.02 23.12%
NAPS 1.50 0.3902 0.1999 0.4802 0.09 -0.28 0.03 91.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 42.75 38.00 46.25 39.50 35.25 35.25 35.75 -
P/RPS 3.54 2.99 3.97 3.69 3.18 3.42 3.84 -1.34%
P/EPS 17.74 16.84 16.40 15.14 15.35 18.17 23.59 -4.63%
EY 5.64 5.94 6.10 6.60 6.51 5.50 4.24 4.86%
DY 6.44 5.68 5.34 7.54 2.74 4.00 2.21 19.50%
P/NAPS 28.50 97.44 231.25 82.29 391.67 0.00 1,191.67 -46.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/10/06 26/10/05 26/10/04 27/10/03 28/10/02 29/10/01 30/10/00 -
Price 42.75 36.75 45.50 39.75 35.25 34.00 37.75 -
P/RPS 3.54 2.89 3.90 3.71 3.18 3.30 4.05 -2.21%
P/EPS 17.74 16.28 16.14 15.24 15.35 17.53 24.91 -5.49%
EY 5.64 6.14 6.20 6.56 6.51 5.70 4.01 5.84%
DY 6.44 5.88 5.43 7.49 2.74 4.15 2.09 20.62%
P/NAPS 28.50 94.23 227.50 82.81 391.67 0.00 1,258.33 -46.79%

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