[BAT] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	4,382,956	4,171,048	3,968,596	4,075,280	4,022,504	4,085,640	3,748,744	2.63%
YoY %	5.08%	5.10%	-2.62%	1.31%	-1.55%	8.99%	-	-
Horiz. %	116.92%	111.27%	105.86%	108.71%	107.30%	108.99%	100.00%	-
PBT	1,095,988	1,046,248	961,308	1,032,508	1,091,132	1,140,568	1,078,720	0.26%
YoY %	4.75%	8.84%	-6.90%	-5.37%	-4.33%	5.73%	-	-
Horiz. %	101.60%	96.99%	89.12%	95.72%	101.15%	105.73%	100.00%	-
Tax	-279,172	-268,212	-247,080	-264,932	-267,368	-294,952	-291,256	-0.70%
YoY %	-4.09%	-8.55%	6.74%	0.91%	9.35%	-1.27%	-	-
Horiz. %	95.85%	92.09%	84.83%	90.96%	91.80%	101.27%	100.00%	-
NP	816,816	778,036	714,228	767,576	823,764	845,616	787,464	0.61%
YoY %	4.98%	8.93%	-6.95%	-6.82%	-2.58%	7.38%	-	-
Horiz. %	103.73%	98.80%	90.70%	97.47%	104.61%	107.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	816,816	778,036	714,228	767,576	823,764	845,616	787,464	0.61%
YoY %	4.98%	8.93%	-6.95%	-6.82%	-2.58%	7.38%	-	-
Horiz. %	103.73%	98.80%	90.70%	97.47%	104.61%	107.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	25.64%	25.70%	25.66%	24.50%	25.86%	27.00%	-
YoY %	-0.66%	-0.23%	0.16%	4.73%	-5.26%	-4.22%	-	-
Horiz. %	94.33%	94.96%	95.19%	95.04%	90.74%	95.78%	100.00%	-
Total Cost	3,566,140	3,393,012	3,254,368	3,307,704	3,198,740	3,240,024	2,961,280	3.14%
YoY %	5.10%	4.26%	-1.61%	3.41%	-1.27%	9.41%	-	-
Horiz. %	120.43%	114.58%	109.90%	111.70%	108.02%	109.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	468,269	439,858	491,388	628,224	614,109	557,078	748,605	-7.51%
YoY %	6.46%	-10.49%	-21.78%	2.30%	10.24%	-25.58%	-	-
Horiz. %	62.55%	58.76%	65.64%	83.92%	82.03%	74.42%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	776,641	742,618	685,658	767,575	-	-	-	-
YoY %	4.58%	8.31%	-10.67%	0.00%	-	-	-	-
Horiz. %	101.18%	96.75%	89.33%	100.00%	-	-	-	-
Div Payout %	95.08%	95.45%	96.00%	100.00%	-	-	-	-
YoY %	-0.39%	-0.57%	-4.00%	0.00%	-	-	-	-
Horiz. %	95.08%	95.45%	96.00%	100.00%	-	-	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	468,269	439,858	491,388	628,224	614,109	557,078	748,605	-7.51%
YoY %	6.46%	-10.49%	-21.78%	2.30%	10.24%	-25.58%	-	-
Horiz. %	62.55%	58.76%	65.64%	83.92%	82.03%	74.42%	100.00%	-
NOSH	285,530	285,622	285,691	285,556	285,632	285,681	285,727	-0.01%
YoY %	-0.03%	-0.02%	0.05%	-0.03%	-0.02%	-0.02%	-	-
Horiz. %	99.93%	99.96%	99.99%	99.94%	99.97%	99.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	18.64%	18.65%	18.00%	18.83%	20.48%	20.70%	21.01%	-
YoY %	-0.05%	3.61%	-4.41%	-8.06%	-1.06%	-1.48%	-	-
Horiz. %	88.72%	88.77%	85.67%	89.62%	97.48%	98.52%	100.00%	-
ROE	174.43%	176.88%	145.35%	122.18%	134.14%	151.79%	105.19%	-
YoY %	-1.39%	21.69%	18.96%	-8.92%	-11.63%	44.30%	-	-
Horiz. %	165.82%	168.15%	138.18%	116.15%	127.52%	144.30%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	1,535.02	1,460.34	1,389.12	1,427.14	1,408.28	1,430.14	1,312.00	2.64%
YoY %	5.11%	5.13%	-2.66%	1.34%	-1.53%	9.00%	-	-
Horiz. %	117.00%	111.31%	105.88%	108.78%	107.34%	109.00%	100.00%	-
EPS	286.00	272.40	250.00	268.80	288.40	296.00	275.60	0.61%
YoY %	4.99%	8.96%	-6.99%	-6.80%	-2.57%	7.40%	-	-
Horiz. %	103.77%	98.84%	90.71%	97.53%	104.64%	107.40%	100.00%	-
DPS	272.00	260.00	240.00	268.80	0.00	0.00	0.00	-
YoY %	4.62%	8.33%	-10.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.19%	96.73%	89.29%	100.00%	-	-	-	-
NAPS	1.64	1.54	1.72	2.20	2.15	1.95	2.62	-7.50%
YoY %	6.49%	-10.47%	-21.82%	2.33%	10.26%	-25.57%	-	-
Horiz. %	62.60%	58.78%	65.65%	83.97%	82.06%	74.43%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 285,556
RPS	1,535.02	1,460.81	1,389.91	1,427.27	1,408.79	1,430.90	1,312.91	2.63%
YoY %	5.08%	5.10%	-2.62%	1.31%	-1.55%	8.99%	-	-
Horiz. %	116.92%	111.27%	105.86%	108.71%	107.30%	108.99%	100.00%	-
EPS	286.00	272.49	250.14	268.83	288.50	296.16	275.79	0.60%
YoY %	4.96%	8.93%	-6.95%	-6.82%	-2.59%	7.39%	-	-
Horiz. %	103.70%	98.80%	90.70%	97.48%	104.61%	107.39%	100.00%	-
DPS	272.00	260.08	240.14	268.83	0.00	0.00	0.00	-
YoY %	4.58%	8.30%	-10.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.18%	96.75%	89.33%	100.00%	-	-	-	-
NAPS	1.64	1.5405	1.721	2.2002	2.1508	1.951	2.6218	-7.51%
YoY %	6.46%	-10.49%	-21.78%	2.30%	10.24%	-25.59%	-	-
Horiz. %	62.55%	58.76%	65.64%	83.92%	82.04%	74.41%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	62.16	56.62	48.06	44.14	45.50	42.50	46.00	-
P/RPS	4.05	3.88	3.46	3.09	3.23	2.97	3.51	2.41%
YoY %	4.38%	12.14%	11.97%	-4.33%	8.75%	-15.38%	-	-
Horiz. %	115.38%	110.54%	98.58%	88.03%	92.02%	84.62%	100.00%	-
P/EPS	21.73	20.79	19.22	16.42	15.78	14.36	16.69	4.49%
YoY %	4.52%	8.17%	17.05%	4.06%	9.89%	-13.96%	-	-
Horiz. %	130.20%	124.57%	115.16%	98.38%	94.55%	86.04%	100.00%	-
EY	4.60	4.81	5.20	6.09	6.34	6.96	5.99	-4.30%
YoY %	-4.37%	-7.50%	-14.61%	-3.94%	-8.91%	16.19%	-	-
Horiz. %	76.79%	80.30%	86.81%	101.67%	105.84%	116.19%	100.00%	-
DY	4.38	4.59	4.99	6.09	0.00	0.00	0.00	-
YoY %	-4.58%	-8.02%	-18.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.92%	75.37%	81.94%	100.00%	-	-	-	-
P/NAPS	37.90	36.77	27.94	20.06	21.16	21.79	17.56	13.66%
YoY %	3.07%	31.60%	39.28%	-5.20%	-2.89%	24.09%	-	-
Horiz. %	215.83%	209.40%	159.11%	114.24%	120.50%	124.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/04/13	23/04/12	21/04/11	22/04/10	23/04/09	22/04/08	24/04/07	-
Price	62.46	55.50	47.48	42.78	45.00	43.50	46.25	-
P/RPS	4.07	3.80	3.42	3.00	3.20	3.04	3.53	2.39%
YoY %	7.11%	11.11%	14.00%	-6.25%	5.26%	-13.88%	-	-
Horiz. %	115.30%	107.65%	96.88%	84.99%	90.65%	86.12%	100.00%	-
P/EPS	21.83	20.37	18.99	15.92	15.60	14.70	16.78	4.47%
YoY %	7.17%	7.27%	19.28%	2.05%	6.12%	-12.40%	-	-
Horiz. %	130.10%	121.39%	113.17%	94.87%	92.97%	87.60%	100.00%	-
EY	4.58	4.91	5.27	6.28	6.41	6.80	5.96	-4.29%
YoY %	-6.72%	-6.83%	-16.08%	-2.03%	-5.74%	14.09%	-	-
Horiz. %	76.85%	82.38%	88.42%	105.37%	107.55%	114.09%	100.00%	-
DY	4.35	4.68	5.05	6.28	0.00	0.00	0.00	-
YoY %	-7.05%	-7.33%	-19.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.27%	74.52%	80.41%	100.00%	-	-	-	-
P/NAPS	38.09	36.04	27.60	19.45	20.93	22.31	17.65	13.66%
YoY %	5.69%	30.58%	41.90%	-7.07%	-6.19%	26.40%	-	-
Horiz. %	215.81%	204.19%	156.37%	110.20%	118.58%	126.40%	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