[BAT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Cumulative Result
Revenue	2,815,337	1,817,458	900,940	3,564,215	2,926,654	1,768,105	894,435	114.62%
YoY %	54.91%	101.73%	-74.72%	21.78%	65.52%	97.68%	-	-
Horiz. %	314.76%	203.20%	100.73%	398.49%	327.21%	197.68%	100.00%	-
PBT	831,546	532,497	278,187	832,969	705,823	409,298	234,646	132.26%
YoY %	56.16%	91.42%	-66.60%	18.01%	72.45%	74.43%	-	-
Horiz. %	354.38%	226.94%	118.56%	354.99%	300.80%	174.43%	100.00%	-
Tax	-234,496	-150,164	-78,449	-240,167	-203,872	-117,878	-67,578	129.02%
YoY %	-56.16%	-91.42%	67.34%	-17.80%	-72.95%	-74.43%	-	-
Horiz. %	347.00%	222.21%	116.09%	355.39%	301.68%	174.43%	100.00%	-
NP	597,050	382,333	199,738	592,802	501,951	291,420	167,068	133.56%
YoY %	56.16%	91.42%	-66.31%	18.10%	72.24%	74.43%	-	-
Horiz. %	357.37%	228.85%	119.55%	354.83%	300.45%	174.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	597,050	382,333	199,738	592,802	501,951	291,420	167,068	133.56%
YoY %	56.16%	91.42%	-66.31%	18.10%	72.24%	74.43%	-	-
Horiz. %	357.37%	228.85%	119.55%	354.83%	300.45%	174.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.20%	28.20%	28.20%	28.83%	28.88%	28.80%	28.80%	-
YoY %	0.00%	0.00%	-2.19%	-0.17%	0.28%	0.00%	-	-
Horiz. %	97.92%	97.92%	97.92%	100.10%	100.28%	100.00%	100.00%	-
Total Cost	2,218,287	1,435,125	701,202	2,971,413	2,424,703	1,476,685	727,367	110.15%
YoY %	54.57%	104.67%	-76.40%	22.55%	64.20%	103.02%	-	-
Horiz. %	304.97%	197.30%	96.40%	408.52%	333.35%	203.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,299	522,531	816,072	616,788	111,354	128,441	379,829	8.32%
YoY %	-18.03%	-35.97%	32.31%	453.90%	-13.30%	-66.18%	-	-
Horiz. %	112.76%	137.57%	214.85%	162.39%	29.32%	33.82%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	308,375	308,379	-	714,160	236,413	236,332	-	-
YoY %	-0.00%	0.00%	-	202.08%	0.03%	0.00%	-	-
Horiz. %	130.48%	130.49%	-	302.19%	100.03%	100.00%	-	-
Div Payout %	51.65%	80.66%	-	120.47%	47.10%	81.10%	-	-
YoY %	-35.97%	0.00%	-	155.77%	-41.92%	0.00%	-	-
Horiz. %	63.69%	99.46%	-	148.55%	58.08%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	428,299	522,531	816,072	616,788	111,354	128,441	379,829	8.32%
YoY %	-18.03%	-35.97%	32.31%	453.90%	-13.30%	-66.18%	-	-
Horiz. %	112.76%	137.57%	214.85%	162.39%	29.32%	33.82%	100.00%	-
NOSH	285,533	285,536	285,340	285,550	285,523	285,426	285,586	-0.01%
YoY %	-0.00%	0.07%	-0.07%	0.01%	0.03%	-0.06%	-	-
Horiz. %	99.98%	99.98%	99.91%	99.99%	99.98%	99.94%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	21.21%	21.04%	22.17%	16.63%	17.15%	16.48%	18.68%	-
YoY %	0.81%	-5.10%	33.31%	-3.03%	4.07%	-11.78%	-	-
Horiz. %	113.54%	112.63%	118.68%	89.03%	91.81%	88.22%	100.00%	-
ROE	139.40%	73.17%	24.48%	96.11%	450.77%	226.89%	43.98%	-
YoY %	90.52%	198.90%	-74.53%	-78.68%	98.67%	415.89%	-	-
Horiz. %	316.96%	166.37%	55.66%	218.53%	1,024.94%	515.89%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	985.99	636.51	315.74	1,248.19	1,025.01	619.46	313.19	114.65%
YoY %	54.91%	101.59%	-74.70%	21.77%	65.47%	97.79%	-	-
Horiz. %	314.82%	203.23%	100.81%	398.54%	327.28%	197.79%	100.00%	-
EPS	209.10	133.90	70.00	207.60	175.80	102.10	58.50	133.59%
YoY %	56.16%	91.29%	-66.28%	18.09%	72.18%	74.53%	-	-
Horiz. %	357.44%	228.89%	119.66%	354.87%	300.51%	174.53%	100.00%	-
DPS	108.00	108.00	0.00	250.10	82.80	82.80	0.00	-
YoY %	0.00%	0.00%	0.00%	202.05%	0.00%	0.00%	-	-
Horiz. %	130.43%	130.43%	0.00%	302.05%	100.00%	100.00%	-	-
NAPS	1.50	1.83	2.86	2.16	0.39	0.45	1.33	8.34%
YoY %	-18.03%	-36.01%	32.41%	453.85%	-13.33%	-66.17%	-	-
Horiz. %	112.78%	137.59%	215.04%	162.41%	29.32%	33.83%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 285,698
RPS	986.00	636.52	315.53	1,248.28	1,024.99	619.24	313.25	114.62%
YoY %	54.90%	101.73%	-74.72%	21.78%	65.52%	97.68%	-	-
Horiz. %	314.76%	203.20%	100.73%	398.49%	327.21%	197.68%	100.00%	-
EPS	209.10	133.90	69.95	207.61	175.80	102.06	58.51	133.56%
YoY %	56.16%	91.42%	-66.31%	18.09%	72.25%	74.43%	-	-
Horiz. %	357.37%	228.85%	119.55%	354.83%	300.46%	174.43%	100.00%	-
DPS	108.00	108.00	0.00	250.12	82.80	82.77	0.00	-
YoY %	0.00%	0.00%	0.00%	202.08%	0.04%	0.00%	-	-
Horiz. %	130.48%	130.48%	0.00%	302.19%	100.04%	100.00%	-	-
NAPS	1.50	1.83	2.8581	2.1602	0.39	0.4498	1.3303	8.32%
YoY %	-18.03%	-35.97%	32.31%	453.90%	-13.29%	-66.19%	-	-
Horiz. %	112.76%	137.56%	214.85%	162.38%	29.32%	33.81%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	42.75	39.50	42.50	40.25	38.00	41.75	43.50	-
P/RPS	4.34	6.21	13.46	3.22	3.71	6.74	13.89	-53.92%
YoY %	-30.11%	-53.86%	318.01%	-13.21%	-44.96%	-51.48%	-	-
Horiz. %	31.25%	44.71%	96.90%	23.18%	26.71%	48.52%	100.00%	-
P/EPS	20.44	29.50	60.71	19.39	21.62	40.89	74.36	-57.69%
YoY %	-30.71%	-51.41%	213.10%	-10.31%	-47.13%	-45.01%	-	-
Horiz. %	27.49%	39.67%	81.64%	26.08%	29.07%	54.99%	100.00%	-
EY	4.89	3.39	1.65	5.16	4.63	2.45	1.34	136.84%
YoY %	44.25%	105.45%	-68.02%	11.45%	88.98%	82.84%	-	-
Horiz. %	364.93%	252.99%	123.13%	385.07%	345.52%	182.84%	100.00%	-
DY	2.53	2.73	0.00	6.21	2.18	1.98	0.00	-
YoY %	-7.33%	0.00%	0.00%	184.86%	10.10%	0.00%	-	-
Horiz. %	127.78%	137.88%	0.00%	313.64%	110.10%	100.00%	-	-
P/NAPS	28.50	21.58	14.86	18.63	97.44	92.78	32.71	-8.76%
YoY %	32.07%	45.22%	-20.24%	-80.88%	5.02%	183.64%	-	-
Horiz. %	87.13%	65.97%	45.43%	56.96%	297.89%	283.64%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	20/10/06	13/07/06	27/04/06	23/03/06	26/10/05	27/07/05	27/04/05	-
Price	42.75	41.00	41.50	44.00	36.75	42.00	44.25	-
P/RPS	4.34	6.44	13.14	3.53	3.59	6.78	14.13	-54.44%
YoY %	-32.61%	-50.99%	272.24%	-1.67%	-47.05%	-52.02%	-	-
Horiz. %	30.71%	45.58%	92.99%	24.98%	25.41%	47.98%	100.00%	-
P/EPS	20.44	30.62	59.29	21.19	20.90	41.14	75.64	-58.16%
YoY %	-33.25%	-48.36%	179.80%	1.39%	-49.20%	-45.61%	-	-
Horiz. %	27.02%	40.48%	78.38%	28.01%	27.63%	54.39%	100.00%	-
EY	4.89	3.27	1.69	4.72	4.78	2.43	1.32	139.22%
YoY %	49.54%	93.49%	-64.19%	-1.26%	96.71%	84.09%	-	-
Horiz. %	370.45%	247.73%	128.03%	357.58%	362.12%	184.09%	100.00%	-
DY	2.53	2.63	0.00	5.68	2.25	1.97	0.00	-
YoY %	-3.80%	0.00%	0.00%	152.44%	14.21%	0.00%	-	-
Horiz. %	128.43%	133.50%	0.00%	288.32%	114.21%	100.00%	-	-
P/NAPS	28.50	22.40	14.51	20.37	94.23	93.33	33.27	-9.79%
YoY %	27.23%	54.38%	-28.77%	-78.38%	0.96%	180.52%	-	-
Horiz. %	85.66%	67.33%	43.61%	61.23%	283.23%	280.52%	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