[BAT] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
24-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.39%
YoY- 2.17%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,027,235 3,904,918 4,081,009 3,679,778 3,452,898 3,635,100 3,325,661 3.24%
PBT 958,649 993,212 1,073,497 965,177 958,693 903,136 1,112,166 -2.44%
Tax -237,396 -246,419 -282,942 -262,362 -270,791 -258,434 -307,547 -4.22%
NP 721,253 746,793 790,555 702,815 687,902 644,702 804,619 -1.80%
-
NP to SH 721,253 746,793 790,555 702,815 687,902 644,702 804,619 -1.80%
-
Tax Rate 24.76% 24.81% 26.36% 27.18% 28.25% 28.62% 27.65% -
Total Cost 3,305,982 3,158,125 3,290,454 2,976,963 2,764,996 2,990,398 2,521,042 4.61%
-
Net Worth 487,990 439,675 451,295 402,829 428,291 111,407 57,076 42.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 874,264 713,882 751,011 937,618 786,584 616,443 704,880 3.65%
Div Payout % 121.21% 95.59% 95.00% 133.41% 114.35% 95.62% 87.60% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 487,990 439,675 451,295 402,829 428,291 111,407 57,076 42.97%
NOSH 285,374 285,503 285,629 285,694 285,527 285,659 285,384 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.91% 19.12% 19.37% 19.10% 19.92% 17.74% 24.19% -
ROE 147.80% 169.85% 175.17% 174.47% 160.62% 578.69% 1,409.71% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,411.21 1,367.73 1,428.78 1,288.01 1,209.30 1,272.53 1,165.33 3.24%
EPS 252.74 261.57 276.78 246.00 240.92 225.69 281.94 -1.80%
DPS 306.20 250.00 263.00 328.50 275.30 216.00 246.96 3.64%
NAPS 1.71 1.54 1.58 1.41 1.50 0.39 0.20 42.97%
Adjusted Per Share Value based on latest NOSH - 285,694
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,410.44 1,367.60 1,429.28 1,288.75 1,209.29 1,273.11 1,164.73 3.24%
EPS 252.60 261.55 276.87 246.14 240.92 225.79 281.80 -1.80%
DPS 306.19 250.02 263.02 328.38 275.48 215.89 246.87 3.65%
NAPS 1.7091 1.5399 1.5806 1.4108 1.50 0.3902 0.1999 42.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 48.48 44.04 41.50 41.25 42.75 38.00 46.25 -
P/RPS 3.44 3.22 2.90 3.20 3.54 2.99 3.97 -2.35%
P/EPS 19.18 16.84 14.99 16.77 17.74 16.84 16.40 2.64%
EY 5.21 5.94 6.67 5.96 5.64 5.94 6.10 -2.59%
DY 6.32 5.68 6.34 7.96 6.44 5.68 5.34 2.84%
P/NAPS 28.35 28.60 26.27 29.26 28.50 97.44 231.25 -29.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 20/10/10 19/11/09 23/10/08 24/10/07 20/10/06 26/10/05 26/10/04 -
Price 48.00 45.08 41.25 39.75 42.75 36.75 45.50 -
P/RPS 3.40 3.30 2.89 3.09 3.54 2.89 3.90 -2.25%
P/EPS 18.99 17.23 14.90 16.16 17.74 16.28 16.14 2.74%
EY 5.27 5.80 6.71 6.19 5.64 6.14 6.20 -2.67%
DY 6.38 5.55 6.38 8.26 6.44 5.88 5.43 2.72%
P/NAPS 28.07 29.27 26.11 28.19 28.50 94.23 227.50 -29.43%

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