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

Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 18.1%
YoY- -24.2%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,815,337 1,817,458 900,940 3,564,215 2,926,654 1,768,105 894,435 114.62%
PBT 831,546 532,497 278,187 832,969 705,823 409,298 234,646 132.26%
Tax -234,496 -150,164 -78,449 -240,167 -203,872 -117,878 -67,578 129.02%
NP 597,050 382,333 199,738 592,802 501,951 291,420 167,068 133.56%
-
NP to SH 597,050 382,333 199,738 592,802 501,951 291,420 167,068 133.56%
-
Tax Rate 28.20% 28.20% 28.20% 28.83% 28.88% 28.80% 28.80% -
Total Cost 2,218,287 1,435,125 701,202 2,971,413 2,424,703 1,476,685 727,367 110.15%
-
Net Worth 428,299 522,531 816,072 616,788 111,354 128,441 379,829 8.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 308,375 308,379 - 714,160 236,413 236,332 - -
Div Payout % 51.65% 80.66% - 120.47% 47.10% 81.10% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 428,299 522,531 816,072 616,788 111,354 128,441 379,829 8.32%
NOSH 285,533 285,536 285,340 285,550 285,523 285,426 285,586 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.21% 21.04% 22.17% 16.63% 17.15% 16.48% 18.68% -
ROE 139.40% 73.17% 24.48% 96.11% 450.77% 226.89% 43.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 985.99 636.51 315.74 1,248.19 1,025.01 619.46 313.19 114.65%
EPS 209.10 133.90 70.00 207.60 175.80 102.10 58.50 133.59%
DPS 108.00 108.00 0.00 250.10 82.80 82.80 0.00 -
NAPS 1.50 1.83 2.86 2.16 0.39 0.45 1.33 8.34%
Adjusted Per Share Value based on latest NOSH - 285,698
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 986.00 636.52 315.53 1,248.28 1,024.99 619.24 313.25 114.62%
EPS 209.10 133.90 69.95 207.61 175.80 102.06 58.51 133.56%
DPS 108.00 108.00 0.00 250.12 82.80 82.77 0.00 -
NAPS 1.50 1.83 2.8581 2.1602 0.39 0.4498 1.3303 8.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
P/EPS 20.44 29.50 60.71 19.39 21.62 40.89 74.36 -57.69%
EY 4.89 3.39 1.65 5.16 4.63 2.45 1.34 136.84%
DY 2.53 2.73 0.00 6.21 2.18 1.98 0.00 -
P/NAPS 28.50 21.58 14.86 18.63 97.44 92.78 32.71 -8.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
P/EPS 20.44 30.62 59.29 21.19 20.90 41.14 75.64 -58.16%
EY 4.89 3.27 1.69 4.72 4.78 2.43 1.32 139.22%
DY 2.53 2.63 0.00 5.68 2.25 1.97 0.00 -
P/NAPS 28.50 22.40 14.51 20.37 94.23 93.33 33.27 -9.79%

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