[BAT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	2,110,749	2,035,455	2,012,694	1,983,274	2,035,057	1,874,222	1,817,458	2.52%
YoY %	3.70%	1.13%	1.48%	-2.54%	8.58%	3.12%	-	-
Horiz. %	116.14%	111.99%	110.74%	109.12%	111.97%	103.12%	100.00%	-
PBT	558,283	488,125	508,176	542,914	549,745	514,167	532,497	0.79%
YoY %	14.37%	-3.95%	-6.40%	-1.24%	6.92%	-3.44%	-	-
Horiz. %	104.84%	91.67%	95.43%	101.96%	103.24%	96.56%	100.00%	-
Tax	-142,925	-125,428	-130,441	-135,729	-143,153	-138,825	-150,164	-0.81%
YoY %	-13.95%	3.84%	3.90%	5.19%	-3.12%	7.55%	-	-
Horiz. %	95.18%	83.53%	86.87%	90.39%	95.33%	92.45%	100.00%	-
NP	415,358	362,697	377,735	407,185	406,592	375,342	382,333	1.38%
YoY %	14.52%	-3.98%	-7.23%	0.15%	8.33%	-1.83%	-	-
Horiz. %	108.64%	94.86%	98.80%	106.50%	106.34%	98.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	415,358	362,697	377,735	407,185	406,592	375,342	382,333	1.38%
YoY %	14.52%	-3.98%	-7.23%	0.15%	8.33%	-1.83%	-	-
Horiz. %	108.64%	94.86%	98.80%	106.50%	106.34%	98.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.60%	25.70%	25.67%	25.00%	26.04%	27.00%	28.20%	-
YoY %	-0.39%	0.12%	2.68%	-3.99%	-3.56%	-4.26%	-	-
Horiz. %	90.78%	91.13%	91.03%	88.65%	92.34%	95.74%	100.00%	-
Total Cost	1,695,391	1,672,758	1,634,959	1,576,089	1,628,465	1,498,880	1,435,125	2.81%
YoY %	1.35%	2.31%	3.74%	-3.22%	8.65%	4.44%	-	-
Horiz. %	118.14%	116.56%	113.92%	109.82%	113.47%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,979	502,635	636,696	596,785	542,503	510,921	522,531	-1.61%
YoY %	-5.70%	-21.06%	6.69%	10.01%	6.18%	-2.22%	-	-
Horiz. %	90.71%	96.19%	121.85%	114.21%	103.82%	97.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	371,189	428,382	322,630	322,664	322,646	312,547	308,379	3.13%
YoY %	-13.35%	32.78%	-0.01%	0.01%	3.23%	1.35%	-	-
Horiz. %	120.37%	138.91%	104.62%	104.63%	104.63%	101.35%	100.00%	-
Div Payout %	89.37%	118.11%	85.41%	79.24%	79.35%	83.27%	80.66%	-
YoY %	-24.33%	38.29%	7.79%	-0.14%	-4.71%	3.24%	-	-
Horiz. %	110.80%	146.43%	105.89%	98.24%	98.38%	103.24%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	473,979	502,635	636,696	596,785	542,503	510,921	522,531	-1.61%
YoY %	-5.70%	-21.06%	6.69%	10.01%	6.18%	-2.22%	-	-
Horiz. %	90.71%	96.19%	121.85%	114.21%	103.82%	97.78%	100.00%	-
NOSH	285,530	285,588	285,513	285,543	285,528	285,431	285,536	-0.00%
YoY %	-0.02%	0.03%	-0.01%	0.01%	0.03%	-0.04%	-	-
Horiz. %	100.00%	100.02%	99.99%	100.00%	100.00%	99.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	19.68%	17.82%	18.77%	20.53%	19.98%	20.03%	21.04%	-
YoY %	10.44%	-5.06%	-8.57%	2.75%	-0.25%	-4.80%	-	-
Horiz. %	93.54%	84.70%	89.21%	97.58%	94.96%	95.20%	100.00%	-
ROE	87.63%	72.16%	59.33%	68.23%	74.95%	73.46%	73.17%	-
YoY %	21.44%	21.62%	-13.04%	-8.97%	2.03%	0.40%	-	-
Horiz. %	119.76%	98.62%	81.09%	93.25%	102.43%	100.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	739.24	712.72	704.94	694.56	712.73	656.63	636.51	2.52%
YoY %	3.72%	1.10%	1.49%	-2.55%	8.54%	3.16%	-	-
Horiz. %	116.14%	111.97%	110.75%	109.12%	111.97%	103.16%	100.00%	-
EPS	145.50	127.00	132.30	142.60	142.40	131.50	133.90	1.39%
YoY %	14.57%	-4.01%	-7.22%	0.14%	8.29%	-1.79%	-	-
Horiz. %	108.66%	94.85%	98.81%	106.50%	106.35%	98.21%	100.00%	-
DPS	130.00	150.00	113.00	113.00	113.00	109.50	108.00	3.13%
YoY %	-13.33%	32.74%	0.00%	0.00%	3.20%	1.39%	-	-
Horiz. %	120.37%	138.89%	104.63%	104.63%	104.63%	101.39%	100.00%	-
NAPS	1.66	1.76	2.23	2.09	1.90	1.79	1.83	-1.61%
YoY %	-5.68%	-21.08%	6.70%	10.00%	6.15%	-2.19%	-	-
Horiz. %	90.71%	96.17%	121.86%	114.21%	103.83%	97.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 285,452
RPS	739.24	712.87	704.90	694.59	712.73	656.40	636.52	2.52%
YoY %	3.70%	1.13%	1.48%	-2.55%	8.58%	3.12%	-	-
Horiz. %	116.14%	111.99%	110.74%	109.12%	111.97%	103.12%	100.00%	-
EPS	145.50	127.03	132.29	142.61	142.40	131.45	133.90	1.39%
YoY %	14.54%	-3.98%	-7.24%	0.15%	8.33%	-1.83%	-	-
Horiz. %	108.66%	94.87%	98.80%	106.50%	106.35%	98.17%	100.00%	-
DPS	130.00	150.03	112.99	113.01	113.00	109.46	108.00	3.13%
YoY %	-13.35%	32.78%	-0.02%	0.01%	3.23%	1.35%	-	-
Horiz. %	120.37%	138.92%	104.62%	104.64%	104.63%	101.35%	100.00%	-
NAPS	1.66	1.7604	2.2299	2.0901	1.90	1.7894	1.83	-1.61%
YoY %	-5.70%	-21.05%	6.69%	10.01%	6.18%	-2.22%	-	-
Horiz. %	90.71%	96.20%	121.85%	114.21%	103.83%	97.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	56.00	46.70	43.88	44.75	44.25	45.00	39.50	-
P/RPS	7.58	6.55	6.22	6.44	6.21	6.85	6.21	3.37%
YoY %	15.73%	5.31%	-3.42%	3.70%	-9.34%	10.31%	-	-
Horiz. %	122.06%	105.48%	100.16%	103.70%	100.00%	110.31%	100.00%	-
P/EPS	38.50	36.77	33.17	31.38	31.07	34.22	29.50	4.53%
YoY %	4.70%	10.85%	5.70%	1.00%	-9.21%	16.00%	-	-
Horiz. %	130.51%	124.64%	112.44%	106.37%	105.32%	116.00%	100.00%	-
EY	2.60	2.72	3.02	3.19	3.22	2.92	3.39	-4.32%
YoY %	-4.41%	-9.93%	-5.33%	-0.93%	10.27%	-13.86%	-	-
Horiz. %	76.70%	80.24%	89.09%	94.10%	94.99%	86.14%	100.00%	-
DY	2.32	3.21	2.58	2.53	2.55	2.43	2.73	-2.67%
YoY %	-27.73%	24.42%	1.98%	-0.78%	4.94%	-10.99%	-	-
Horiz. %	84.98%	117.58%	94.51%	92.67%	93.41%	89.01%	100.00%	-
P/NAPS	33.73	26.53	19.68	21.41	23.29	25.14	21.58	7.72%
YoY %	27.14%	34.81%	-8.08%	-8.07%	-7.36%	16.50%	-	-
Horiz. %	156.30%	122.94%	91.20%	99.21%	107.92%	116.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/07/12	21/07/11	22/07/10	23/07/09	17/07/08	19/07/07	13/07/06	-
Price	56.72	46.20	43.98	44.75	41.25	40.50	41.00	-
P/RPS	7.67	6.48	6.24	6.44	5.79	6.17	6.44	2.95%
YoY %	18.36%	3.85%	-3.11%	11.23%	-6.16%	-4.19%	-	-
Horiz. %	119.10%	100.62%	96.89%	100.00%	89.91%	95.81%	100.00%	-
P/EPS	38.99	36.38	33.24	31.38	28.97	30.80	30.62	4.10%
YoY %	7.17%	9.45%	5.93%	8.32%	-5.94%	0.59%	-	-
Horiz. %	127.34%	118.81%	108.56%	102.48%	94.61%	100.59%	100.00%	-
EY	2.56	2.75	3.01	3.19	3.45	3.25	3.27	-3.99%
YoY %	-6.91%	-8.64%	-5.64%	-7.54%	6.15%	-0.61%	-	-
Horiz. %	78.29%	84.10%	92.05%	97.55%	105.50%	99.39%	100.00%	-
DY	2.29	3.25	2.57	2.53	2.74	2.70	2.63	-2.27%
YoY %	-29.54%	26.46%	1.58%	-7.66%	1.48%	2.66%	-	-
Horiz. %	87.07%	123.57%	97.72%	96.20%	104.18%	102.66%	100.00%	-
P/NAPS	34.17	26.25	19.72	21.41	21.71	22.63	22.40	7.28%
YoY %	30.17%	33.11%	-7.89%	-1.38%	-4.07%	1.03%	-	-
Horiz. %	152.54%	117.19%	88.04%	95.58%	96.92%	101.03%	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