[BAT] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	3,915,093	3,648,728	3,570,720	3,405,091	3,186,191	3,069,744	2,997,253	4.54%
YoY %	7.30%	2.18%	4.86%	6.87%	3.79%	2.42%	-	-
Horiz. %	130.62%	121.74%	119.13%	113.61%	106.30%	102.42%	100.00%	-
PBT	1,018,363	993,442	876,511	1,040,264	1,064,688	950,387	845,254	3.15%
YoY %	2.51%	13.34%	-15.74%	-2.29%	12.03%	12.44%	-	-
Horiz. %	120.48%	117.53%	103.70%	123.07%	125.96%	112.44%	100.00%	-
Tax	-271,894	-276,634	-251,038	-291,248	-292,974	-266,008	-232,969	2.60%
YoY %	1.71%	-10.20%	13.81%	0.59%	-10.14%	-14.18%	-	-
Horiz. %	116.71%	118.74%	107.76%	125.02%	125.76%	114.18%	100.00%	-
NP	746,469	716,808	625,473	749,016	771,714	684,379	612,285	3.35%
YoY %	4.14%	14.60%	-16.49%	-2.94%	12.76%	11.77%	-	-
Horiz. %	121.92%	117.07%	102.15%	122.33%	126.04%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	746,469	716,808	625,473	749,016	771,714	684,379	612,285	3.35%
YoY %	4.14%	14.60%	-16.49%	-2.94%	12.76%	11.77%	-	-
Horiz. %	121.92%	117.07%	102.15%	122.33%	126.04%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	27.85%	28.64%	28.00%	27.52%	27.99%	27.56%	-
YoY %	-4.13%	-2.76%	2.29%	1.74%	-1.68%	1.56%	-	-
Horiz. %	96.88%	101.05%	103.92%	101.60%	99.85%	101.56%	100.00%	-
Total Cost	3,168,624	2,931,920	2,945,247	2,656,075	2,414,477	2,385,365	2,384,968	4.84%
YoY %	8.07%	-0.45%	10.89%	10.01%	1.22%	0.02%	-	-
Horiz. %	132.86%	122.93%	123.49%	111.37%	101.24%	100.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	557,078	748,605	816,072	379,829	314,050	368,580	242,755	14.83%
YoY %	-25.58%	-8.27%	114.85%	20.95%	-14.79%	51.83%	-	-
Horiz. %	229.48%	308.38%	336.17%	156.47%	129.37%	151.83%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	732,719	724,982	714,127	709,036	884,855	617,010	402,743	10.47%
YoY %	1.07%	1.52%	0.72%	-19.87%	43.41%	53.20%	-	-
Horiz. %	181.93%	180.01%	177.32%	176.05%	219.71%	153.20%	100.00%	-
Div Payout %	98.16%	101.14%	114.17%	94.66%	114.66%	90.16%	65.78%	-
YoY %	-2.95%	-11.41%	20.61%	-17.44%	27.17%	37.06%	-	-
Horiz. %	149.22%	153.75%	173.56%	143.90%	174.31%	137.06%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	557,078	748,605	816,072	379,829	314,050	368,580	242,755	14.83%
YoY %	-25.58%	-8.27%	114.85%	20.95%	-14.79%	51.83%	-	-
Horiz. %	229.48%	308.38%	336.17%	156.47%	129.37%	151.83%	100.00%	-
NOSH	285,681	285,727	285,340	285,586	285,500	285,721	285,595	0.00%
YoY %	-0.02%	0.14%	-0.09%	0.03%	-0.08%	0.04%	-	-
Horiz. %	100.03%	100.05%	99.91%	100.00%	99.97%	100.04%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	19.07%	19.65%	17.52%	22.00%	24.22%	22.29%	20.43%	-
YoY %	-2.95%	12.16%	-20.36%	-9.17%	8.66%	9.10%	-	-
Horiz. %	93.34%	96.18%	85.76%	107.68%	118.55%	109.10%	100.00%	-
ROE	134.00%	95.75%	76.64%	197.20%	245.73%	185.68%	252.22%	-
YoY %	39.95%	24.93%	-61.14%	-19.75%	32.34%	-26.38%	-	-
Horiz. %	53.13%	37.96%	30.39%	78.19%	97.43%	73.62%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	1,370.44	1,277.00	1,251.39	1,192.32	1,116.00	1,074.38	1,049.48	4.54%
YoY %	7.32%	2.05%	4.95%	6.84%	3.87%	2.37%	-	-
Horiz. %	130.58%	121.68%	119.24%	113.61%	106.34%	102.37%	100.00%	-
EPS	261.29	250.87	219.20	262.27	270.30	239.53	214.39	3.34%
YoY %	4.15%	14.45%	-16.42%	-2.97%	12.85%	11.73%	-	-
Horiz. %	121.88%	117.02%	102.24%	122.33%	126.08%	111.73%	100.00%	-
DPS	256.50	254.00	250.10	248.40	309.96	216.00	141.00	10.47%
YoY %	0.98%	1.56%	0.68%	-19.86%	43.50%	53.19%	-	-
Horiz. %	181.91%	180.14%	177.38%	176.17%	219.83%	153.19%	100.00%	-
NAPS	1.95	2.62	2.86	1.33	1.10	1.29	0.85	14.82%
YoY %	-25.57%	-8.39%	115.04%	20.91%	-14.73%	51.76%	-	-
Horiz. %	229.41%	308.24%	336.47%	156.47%	129.41%	151.76%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 285,586
RPS	1,371.17	1,277.88	1,250.56	1,192.55	1,115.89	1,075.10	1,049.72	4.54%
YoY %	7.30%	2.18%	4.86%	6.87%	3.79%	2.42%	-	-
Horiz. %	130.62%	121.74%	119.13%	113.61%	106.30%	102.42%	100.00%	-
EPS	261.43	251.04	219.06	262.32	270.27	239.69	214.44	3.35%
YoY %	4.14%	14.60%	-16.49%	-2.94%	12.76%	11.77%	-	-
Horiz. %	121.91%	117.07%	102.15%	122.33%	126.04%	111.77%	100.00%	-
DPS	256.62	253.91	250.11	248.32	309.90	216.09	141.05	10.47%
YoY %	1.07%	1.52%	0.72%	-19.87%	43.41%	53.20%	-	-
Horiz. %	181.94%	180.01%	177.32%	176.05%	219.71%	153.20%	100.00%	-
NAPS	1.951	2.6218	2.8581	1.3303	1.0999	1.2909	0.8502	14.83%
YoY %	-25.59%	-8.27%	114.85%	20.95%	-14.80%	51.83%	-	-
Horiz. %	229.48%	308.37%	336.17%	156.47%	129.37%	151.83%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	42.50	46.00	42.50	43.50	48.50	38.75	34.75	-
P/RPS	3.10	3.60	3.40	3.65	4.35	3.61	3.31	-1.08%
YoY %	-13.89%	5.88%	-6.85%	-16.09%	20.50%	9.06%	-	-
Horiz. %	93.66%	108.76%	102.72%	110.27%	131.42%	109.06%	100.00%	-
P/EPS	16.27	18.34	19.39	16.59	17.94	16.18	16.21	0.06%
YoY %	-11.29%	-5.42%	16.88%	-7.53%	10.88%	-0.19%	-	-
Horiz. %	100.37%	113.14%	119.62%	102.34%	110.67%	99.81%	100.00%	-
EY	6.15	5.45	5.16	6.03	5.57	6.18	6.17	-0.05%
YoY %	12.84%	5.62%	-14.43%	8.26%	-9.87%	0.16%	-	-
Horiz. %	99.68%	88.33%	83.63%	97.73%	90.28%	100.16%	100.00%	-
DY	6.04	5.52	5.88	5.71	6.39	5.57	4.06	6.83%
YoY %	9.42%	-6.12%	2.98%	-10.64%	14.72%	37.19%	-	-
Horiz. %	148.77%	135.96%	144.83%	140.64%	157.39%	137.19%	100.00%	-
P/NAPS	21.79	17.56	14.86	32.71	44.09	30.04	40.88	-9.94%
YoY %	24.09%	18.17%	-54.57%	-25.81%	46.77%	-26.52%	-	-
Horiz. %	53.30%	42.95%	36.35%	80.01%	107.85%	73.48%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	22/04/08	24/04/07	27/04/06	27/04/05	27/04/04	21/04/03	16/04/02	-
Price	43.50	46.25	41.50	44.25	48.00	39.00	35.00	-
P/RPS	3.17	3.62	3.32	3.71	4.30	3.63	3.33	-0.81%
YoY %	-12.43%	9.04%	-10.51%	-13.72%	18.46%	9.01%	-	-
Horiz. %	95.20%	108.71%	99.70%	111.41%	129.13%	109.01%	100.00%	-
P/EPS	16.65	18.44	18.93	16.87	17.76	16.28	16.33	0.32%
YoY %	-9.71%	-2.59%	12.21%	-5.01%	9.09%	-0.31%	-	-
Horiz. %	101.96%	112.92%	115.92%	103.31%	108.76%	99.69%	100.00%	-
EY	6.01	5.42	5.28	5.93	5.63	6.14	6.13	-0.32%
YoY %	10.89%	2.65%	-10.96%	5.33%	-8.31%	0.16%	-	-
Horiz. %	98.04%	88.42%	86.13%	96.74%	91.84%	100.16%	100.00%	-
DY	5.90	5.49	6.03	5.61	6.46	5.54	4.03	6.55%
YoY %	7.47%	-8.96%	7.49%	-13.16%	16.61%	37.47%	-	-
Horiz. %	146.40%	136.23%	149.63%	139.21%	160.30%	137.47%	100.00%	-
P/NAPS	22.31	17.65	14.51	33.27	43.64	30.23	41.18	-9.70%
YoY %	26.40%	21.64%	-56.39%	-23.76%	44.36%	-26.59%	-	-
Horiz. %	54.18%	42.86%	35.24%	80.79%	105.97%	73.41%	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