[BAT] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.6%
YoY- -19.87%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 4,081,009 3,679,778 3,452,898 3,635,100 3,325,661 3,061,561 3,164,464 4.32%
PBT 1,073,497 965,177 958,693 903,136 1,112,166 1,032,086 912,117 2.74%
Tax -282,942 -262,362 -270,791 -258,434 -307,547 -286,973 -256,459 1.64%
NP 790,555 702,815 687,902 644,702 804,619 745,113 655,658 3.16%
-
NP to SH 790,555 702,815 687,902 644,702 804,619 745,113 655,658 3.16%
-
Tax Rate 26.36% 27.18% 28.25% 28.62% 27.65% 27.81% 28.12% -
Total Cost 3,290,454 2,976,963 2,764,996 2,990,398 2,521,042 2,316,448 2,508,806 4.61%
-
Net Worth 451,295 402,829 428,291 111,407 57,076 137,118 25,695 61.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 751,011 937,618 786,584 616,443 704,880 850,117 275,616 18.16%
Div Payout % 95.00% 133.41% 114.35% 95.62% 87.60% 114.09% 42.04% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 451,295 402,829 428,291 111,407 57,076 137,118 25,695 61.15%
NOSH 285,629 285,694 285,527 285,659 285,384 285,662 285,501 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 19.37% 19.10% 19.92% 17.74% 24.19% 24.34% 20.72% -
ROE 175.17% 174.47% 160.62% 578.69% 1,409.71% 543.41% 2,551.68% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,428.78 1,288.01 1,209.30 1,272.53 1,165.33 1,071.74 1,108.39 4.31%
EPS 276.78 246.00 240.92 225.69 281.94 260.84 229.65 3.15%
DPS 263.00 328.50 275.30 216.00 246.96 297.72 96.48 18.17%
NAPS 1.58 1.41 1.50 0.39 0.20 0.48 0.09 61.14%
Adjusted Per Share Value based on latest NOSH - 285,659
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,429.28 1,288.75 1,209.29 1,273.11 1,164.73 1,072.24 1,108.28 4.32%
EPS 276.87 246.14 240.92 225.79 281.80 260.96 229.63 3.16%
DPS 263.02 328.38 275.48 215.89 246.87 297.73 96.53 18.16%
NAPS 1.5806 1.4108 1.50 0.3902 0.1999 0.4802 0.09 61.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 41.50 41.25 42.75 38.00 46.25 39.50 35.25 -
P/RPS 2.90 3.20 3.54 2.99 3.97 3.69 3.18 -1.52%
P/EPS 14.99 16.77 17.74 16.84 16.40 15.14 15.35 -0.39%
EY 6.67 5.96 5.64 5.94 6.10 6.60 6.51 0.40%
DY 6.34 7.96 6.44 5.68 5.34 7.54 2.74 14.99%
P/NAPS 26.27 29.26 28.50 97.44 231.25 82.29 391.67 -36.23%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 23/10/08 24/10/07 20/10/06 26/10/05 26/10/04 27/10/03 28/10/02 -
Price 41.25 39.75 42.75 36.75 45.50 39.75 35.25 -
P/RPS 2.89 3.09 3.54 2.89 3.90 3.71 3.18 -1.57%
P/EPS 14.90 16.16 17.74 16.28 16.14 15.24 15.35 -0.49%
EY 6.71 6.19 5.64 6.14 6.20 6.56 6.51 0.50%
DY 6.38 8.26 6.44 5.88 5.43 7.49 2.74 15.11%
P/NAPS 26.11 28.19 28.50 94.23 227.50 82.81 391.67 -36.29%

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