[BAT] YoY TTM Result on 31-Dec-2005 [#4]

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	4,135,220	3,830,869	3,612,482	3,564,215	3,263,725	3,199,734	3,072,952	5.06%
YoY %	7.94%	6.05%	1.35%	9.21%	2.00%	4.13%	-	-
Horiz. %	134.57%	124.66%	117.56%	115.99%	106.21%	104.13%	100.00%	-
PBT	1,081,166	1,002,901	1,001,949	832,970	1,082,815	1,046,625	920,338	2.71%
YoY %	7.80%	0.10%	20.29%	-23.07%	3.46%	13.72%	-	-
Horiz. %	117.47%	108.97%	108.87%	90.51%	117.65%	113.72%	100.00%	-
Tax	-269,483	-270,970	-282,269	-240,167	-300,731	-288,471	-257,461	0.76%
YoY %	0.55%	4.00%	-17.53%	20.14%	-4.25%	-12.04%	-	-
Horiz. %	104.67%	105.25%	109.64%	93.28%	116.81%	112.04%	100.00%	-
NP	811,683	731,931	719,680	592,803	782,084	758,154	662,877	3.42%
YoY %	10.90%	1.70%	21.40%	-24.20%	3.16%	14.37%	-	-
Horiz. %	122.45%	110.42%	108.57%	89.43%	117.98%	114.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	811,683	731,931	719,680	592,803	782,084	758,154	662,877	3.42%
YoY %	10.90%	1.70%	21.40%	-24.20%	3.16%	14.37%	-	-
Horiz. %	122.45%	110.42%	108.57%	89.43%	117.98%	114.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.93%	27.02%	28.17%	28.83%	27.77%	27.56%	27.97%	-
YoY %	-7.74%	-4.08%	-2.29%	3.82%	0.76%	-1.47%	-	-
Horiz. %	89.13%	96.60%	100.72%	103.07%	99.28%	98.53%	100.00%	-
Total Cost	3,323,537	3,098,938	2,892,802	2,971,412	2,481,641	2,441,580	2,410,075	5.49%
YoY %	7.25%	7.13%	-2.65%	19.74%	1.64%	1.31%	-	-
Horiz. %	137.90%	128.58%	120.03%	123.29%	102.97%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,753	345,786	550,409	617,107	205,561	108,477	177,095	14.80%
YoY %	17.34%	-37.18%	-10.81%	200.21%	89.50%	-38.75%	-	-
Horiz. %	229.12%	195.25%	310.80%	348.46%	116.07%	61.25%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	756,702	732,719	724,982	714,127	709,036	884,855	617,010	3.45%
YoY %	3.27%	1.07%	1.52%	0.72%	-19.87%	43.41%	-	-
Horiz. %	122.64%	118.75%	117.50%	115.74%	114.91%	143.41%	100.00%	-
Div Payout %	93.23%	100.11%	100.74%	120.47%	90.66%	116.71%	93.08%	-
YoY %	-6.87%	-0.63%	-16.38%	32.88%	-22.32%	25.39%	-	-
Horiz. %	100.16%	107.55%	108.23%	129.43%	97.40%	125.39%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	405,753	345,786	550,409	617,107	205,561	108,477	177,095	14.80%
YoY %	17.34%	-37.18%	-10.81%	200.21%	89.50%	-38.75%	-	-
Horiz. %	229.12%	195.25%	310.80%	348.46%	116.07%	61.25%	100.00%	-
NOSH	285,742	285,774	285,186	285,698	285,502	285,468	285,637	0.00%
YoY %	-0.01%	0.21%	-0.18%	0.07%	0.01%	-0.06%	-	-
Horiz. %	100.04%	100.05%	99.84%	100.02%	99.95%	99.94%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	19.63%	19.11%	19.92%	16.63%	23.96%	23.69%	21.57%	-
YoY %	2.72%	-4.07%	19.78%	-30.59%	1.14%	9.83%	-	-
Horiz. %	91.01%	88.60%	92.35%	77.10%	111.08%	109.83%	100.00%	-
ROE	200.04%	211.67%	130.75%	96.06%	380.46%	698.90%	374.30%	-
YoY %	-5.49%	61.89%	36.11%	-74.75%	-45.56%	86.72%	-	-
Horiz. %	53.44%	56.55%	34.93%	25.66%	101.65%	186.72%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	1,447.19	1,340.52	1,266.71	1,247.55	1,143.15	1,120.87	1,075.82	5.06%
YoY %	7.96%	5.83%	1.54%	9.13%	1.99%	4.19%	-	-
Horiz. %	134.52%	124.60%	117.74%	115.96%	106.26%	104.19%	100.00%	-
EPS	284.06	256.12	252.35	207.49	273.93	265.58	232.07	3.42%
YoY %	10.91%	1.49%	21.62%	-24.25%	3.14%	14.44%	-	-
Horiz. %	122.40%	110.36%	108.74%	89.41%	118.04%	114.44%	100.00%	-
DPS	265.00	256.50	254.00	250.10	248.40	309.96	216.00	3.46%
YoY %	3.31%	0.98%	1.56%	0.68%	-19.86%	43.50%	-	-
Horiz. %	122.69%	118.75%	117.59%	115.79%	115.00%	143.50%	100.00%	-
NAPS	1.42	1.21	1.93	2.16	0.72	0.38	0.62	14.79%
YoY %	17.36%	-37.31%	-10.65%	200.00%	89.47%	-38.71%	-	-
Horiz. %	229.03%	195.16%	311.29%	348.39%	116.13%	61.29%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 285,698
RPS	1,448.26	1,341.67	1,265.18	1,248.28	1,143.04	1,120.63	1,076.23	5.06%
YoY %	7.94%	6.05%	1.35%	9.21%	2.00%	4.13%	-	-
Horiz. %	134.57%	124.66%	117.56%	115.99%	106.21%	104.13%	100.00%	-
EPS	284.27	256.34	252.05	207.61	273.91	265.53	232.16	3.42%
YoY %	10.90%	1.70%	21.41%	-24.21%	3.16%	14.37%	-	-
Horiz. %	122.45%	110.42%	108.57%	89.43%	117.98%	114.37%	100.00%	-
DPS	265.02	256.62	253.91	250.11	248.32	309.90	216.09	3.45%
YoY %	3.27%	1.07%	1.52%	0.72%	-19.87%	43.41%	-	-
Horiz. %	122.64%	118.76%	117.50%	115.74%	114.92%	143.41%	100.00%	-
NAPS	1.4211	1.211	1.9277	2.1613	0.7199	0.3799	0.6202	14.80%
YoY %	17.35%	-37.18%	-10.81%	200.22%	89.50%	-38.75%	-	-
Horiz. %	229.14%	195.26%	310.82%	348.48%	116.08%	61.25%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	44.50	41.25	43.25	40.25	45.75	43.50	35.50	-
P/RPS	3.07	3.08	3.41	3.23	4.00	3.88	3.30	-1.19%
YoY %	-0.32%	-9.68%	5.57%	-19.25%	3.09%	17.58%	-	-
Horiz. %	93.03%	93.33%	103.33%	97.88%	121.21%	117.58%	100.00%	-
P/EPS	15.67	16.11	17.14	19.40	16.70	16.38	15.30	0.39%
YoY %	-2.73%	-6.01%	-11.65%	16.17%	1.95%	7.06%	-	-
Horiz. %	102.42%	105.29%	112.03%	126.80%	109.15%	107.06%	100.00%	-
EY	6.38	6.21	5.83	5.16	5.99	6.11	6.54	-0.41%
YoY %	2.74%	6.52%	12.98%	-13.86%	-1.96%	-6.57%	-	-
Horiz. %	97.55%	94.95%	89.14%	78.90%	91.59%	93.43%	100.00%	-
DY	5.96	6.22	5.87	6.21	5.43	7.13	6.08	-0.33%
YoY %	-4.18%	5.96%	-5.48%	14.36%	-23.84%	17.27%	-	-
Horiz. %	98.03%	102.30%	96.55%	102.14%	89.31%	117.27%	100.00%	-
P/NAPS	31.34	34.09	22.41	18.63	63.54	114.47	57.26	-9.54%
YoY %	-8.07%	52.12%	20.29%	-70.68%	-44.49%	99.91%	-	-
Horiz. %	54.73%	59.54%	39.14%	32.54%	110.97%	199.91%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	21/02/08	15/02/07	23/03/06	24/02/05	25/02/04	24/02/03	-
Price	44.00	42.25	46.00	44.00	47.00	44.00	35.75	-
P/RPS	3.04	3.15	3.63	3.53	4.11	3.93	3.32	-1.45%
YoY %	-3.49%	-13.22%	2.83%	-14.11%	4.58%	18.37%	-	-
Horiz. %	91.57%	94.88%	109.34%	106.33%	123.80%	118.37%	100.00%	-
P/EPS	15.49	16.50	18.23	21.21	17.16	16.57	15.40	0.09%
YoY %	-6.12%	-9.49%	-14.05%	23.60%	3.56%	7.60%	-	-
Horiz. %	100.58%	107.14%	118.38%	137.73%	111.43%	107.60%	100.00%	-
EY	6.46	6.06	5.49	4.72	5.83	6.04	6.49	-0.07%
YoY %	6.60%	10.38%	16.31%	-19.04%	-3.48%	-6.93%	-	-
Horiz. %	99.54%	93.37%	84.59%	72.73%	89.83%	93.07%	100.00%	-
DY	6.02	6.07	5.52	5.68	5.29	7.04	6.04	-0.05%
YoY %	-0.82%	9.96%	-2.82%	7.37%	-24.86%	16.56%	-	-
Horiz. %	99.67%	100.50%	91.39%	94.04%	87.58%	116.56%	100.00%	-
P/NAPS	30.99	34.92	23.83	20.37	65.28	115.79	57.66	-9.82%
YoY %	-11.25%	46.54%	16.99%	-68.80%	-43.62%	100.82%	-	-
Horiz. %	53.75%	60.56%	41.33%	35.33%	113.22%	200.82%	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