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

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Quarter Result
Revenue	1,002,447	948,236	797,145	637,561	708,446	770,382	632,209	7.97%
YoY %	5.72%	18.95%	25.03%	-10.01%	-8.04%	21.86%	-	-
Horiz. %	158.56%	149.99%	126.09%	100.85%	112.06%	121.86%	100.00%	-
PBT	215,796	208,127	170,403	127,147	197,313	226,664	212,125	0.28%
YoY %	3.68%	22.14%	34.02%	-35.56%	-12.95%	6.85%	-	-
Horiz. %	101.73%	98.12%	80.33%	59.94%	93.02%	106.85%	100.00%	-
Tax	-42,922	-56,381	-47,773	-36,295	-54,562	-61,378	-59,880	-5.39%
YoY %	23.87%	-18.02%	-31.62%	33.48%	11.10%	-2.50%	-	-
Horiz. %	71.68%	94.16%	79.78%	60.61%	91.12%	102.50%	100.00%	-
NP	172,874	151,746	122,630	90,852	142,751	165,286	152,245	2.13%
YoY %	13.92%	23.74%	34.98%	-36.36%	-13.63%	8.57%	-	-
Horiz. %	113.55%	99.67%	80.55%	59.67%	93.76%	108.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,874	151,746	122,630	90,852	142,751	165,286	152,245	2.13%
YoY %	13.92%	23.74%	34.98%	-36.36%	-13.63%	8.57%	-	-
Horiz. %	113.55%	99.67%	80.55%	59.67%	93.76%	108.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	27.09%	28.04%	28.55%	27.65%	27.08%	28.23%	-
YoY %	-26.58%	-3.39%	-1.79%	3.25%	2.10%	-4.07%	-	-
Horiz. %	70.46%	95.96%	99.33%	101.13%	97.95%	95.93%	100.00%	-
Total Cost	829,573	796,490	674,515	546,709	565,695	605,096	479,964	9.53%
YoY %	4.15%	18.08%	23.38%	-3.36%	-6.51%	26.07%	-	-
Horiz. %	172.84%	165.95%	140.53%	113.91%	117.86%	126.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,753	345,786	550,409	617,107	205,561	108,477	177,095	14.80%
YoY %	17.34%	-37.18%	-10.81%	200.21%	89.50%	-38.75%	-	-
Horiz. %	229.12%	195.25%	310.80%	348.46%	116.07%	61.25%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	217,164	211,472	416,371	477,972	380,288	376,132	341,394	-7.25%
YoY %	2.69%	-49.21%	-12.89%	25.69%	1.10%	10.18%	-	-
Horiz. %	63.61%	61.94%	121.96%	140.01%	111.39%	110.18%	100.00%	-
Div Payout %	125.62%	139.36%	339.53%	526.10%	266.40%	227.56%	224.24%	-
YoY %	-9.86%	-58.96%	-35.46%	97.48%	17.07%	1.48%	-	-
Horiz. %	56.02%	62.15%	151.41%	234.61%	118.80%	101.48%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	405,753	345,786	550,409	617,107	205,561	108,477	177,095	14.80%
YoY %	17.34%	-37.18%	-10.81%	200.21%	89.50%	-38.75%	-	-
Horiz. %	229.12%	195.25%	310.80%	348.46%	116.07%	61.25%	100.00%	-
NOSH	285,742	285,774	285,186	285,698	285,502	285,468	285,637	0.00%
YoY %	-0.01%	0.21%	-0.18%	0.07%	0.01%	-0.06%	-	-
Horiz. %	100.04%	100.05%	99.84%	100.02%	99.95%	99.94%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	17.25%	16.00%	15.38%	14.25%	20.15%	21.46%	24.08%	-
YoY %	7.81%	4.03%	7.93%	-29.28%	-6.10%	-10.88%	-	-
Horiz. %	71.64%	66.45%	63.87%	59.18%	83.68%	89.12%	100.00%	-
ROE	42.61%	43.88%	22.28%	14.72%	69.44%	152.37%	85.97%	-
YoY %	-2.89%	96.95%	51.36%	-78.80%	-54.43%	77.24%	-	-
Horiz. %	49.56%	51.04%	25.92%	17.12%	80.77%	177.24%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	350.82	331.81	279.52	223.16	248.14	269.87	221.33	7.97%
YoY %	5.73%	18.71%	25.26%	-10.07%	-8.05%	21.93%	-	-
Horiz. %	158.51%	149.92%	126.29%	100.83%	112.11%	121.93%	100.00%	-
EPS	60.50	53.10	43.00	31.80	50.00	57.90	53.30	2.13%
YoY %	13.94%	23.49%	35.22%	-36.40%	-13.64%	8.63%	-	-
Horiz. %	113.51%	99.62%	80.68%	59.66%	93.81%	108.63%	100.00%	-
DPS	76.00	74.00	146.00	167.30	133.20	131.76	119.52	-7.26%
YoY %	2.70%	-49.32%	-12.73%	25.60%	1.09%	10.24%	-	-
Horiz. %	63.59%	61.91%	122.16%	139.98%	111.45%	110.24%	100.00%	-
NAPS	1.42	1.21	1.93	2.16	0.72	0.38	0.62	14.79%
YoY %	17.36%	-37.31%	-10.65%	200.00%	89.47%	-38.71%	-	-
Horiz. %	229.03%	195.16%	311.29%	348.39%	116.13%	61.29%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 285,698
RPS	351.08	332.10	279.18	223.29	248.12	269.81	221.42	7.97%
YoY %	5.72%	18.96%	25.03%	-10.01%	-8.04%	21.85%	-	-
Horiz. %	158.56%	149.99%	126.09%	100.84%	112.06%	121.85%	100.00%	-
EPS	60.54	53.15	42.95	31.82	50.00	57.89	53.32	2.13%
YoY %	13.90%	23.75%	34.98%	-36.36%	-13.63%	8.57%	-	-
Horiz. %	113.54%	99.68%	80.55%	59.68%	93.77%	108.57%	100.00%	-
DPS	76.06	74.06	145.82	167.40	133.19	131.73	119.57	-7.25%
YoY %	2.70%	-49.21%	-12.89%	25.69%	1.11%	10.17%	-	-
Horiz. %	63.61%	61.94%	121.95%	140.00%	111.39%	110.17%	100.00%	-
NAPS	1.4211	1.211	1.9277	2.1613	0.7199	0.3799	0.6202	14.80%
YoY %	17.35%	-37.18%	-10.81%	200.22%	89.50%	-38.75%	-	-
Horiz. %	229.14%	195.26%	310.82%	348.48%	116.08%	61.25%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	44.50	41.25	43.25	40.25	45.75	43.50	35.50	-
P/RPS	12.68	12.43	15.47	18.04	18.44	16.12	16.04	-3.83%
YoY %	2.01%	-19.65%	-14.25%	-2.17%	14.39%	0.50%	-	-
Horiz. %	79.05%	77.49%	96.45%	112.47%	114.96%	100.50%	100.00%	-
P/EPS	73.55	77.68	100.58	126.57	91.50	75.13	66.60	1.66%
YoY %	-5.32%	-22.77%	-20.53%	38.33%	21.79%	12.81%	-	-
Horiz. %	110.44%	116.64%	151.02%	190.05%	137.39%	112.81%	100.00%	-
EY	1.36	1.29	0.99	0.79	1.09	1.33	1.50	-1.61%
YoY %	5.43%	30.30%	25.32%	-27.52%	-18.05%	-11.33%	-	-
Horiz. %	90.67%	86.00%	66.00%	52.67%	72.67%	88.67%	100.00%	-
DY	1.71	1.79	3.38	4.16	2.91	3.03	3.37	-10.68%
YoY %	-4.47%	-47.04%	-18.75%	42.96%	-3.96%	-10.09%	-	-
Horiz. %	50.74%	53.12%	100.30%	123.44%	86.35%	89.91%	100.00%	-
P/NAPS	31.34	34.09	22.41	18.63	63.54	114.47	57.26	-9.54%
YoY %	-8.07%	52.12%	20.29%	-70.68%	-44.49%	99.91%	-	-
Horiz. %	54.73%	59.54%	39.14%	32.54%	110.97%	199.91%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	21/02/08	15/02/07	23/03/06	24/02/05	25/02/04	24/02/03	-
Price	44.00	42.25	46.00	44.00	47.00	44.00	35.75	-
P/RPS	12.54	12.73	16.46	19.72	18.94	16.30	16.15	-4.12%
YoY %	-1.49%	-22.66%	-16.53%	4.12%	16.20%	0.93%	-	-
Horiz. %	77.65%	78.82%	101.92%	122.11%	117.28%	100.93%	100.00%	-
P/EPS	72.73	79.57	106.98	138.36	94.00	75.99	67.07	1.35%
YoY %	-8.60%	-25.62%	-22.68%	47.19%	23.70%	13.30%	-	-
Horiz. %	108.44%	118.64%	159.50%	206.29%	140.15%	113.30%	100.00%	-
EY	1.38	1.26	0.93	0.72	1.06	1.32	1.49	-1.26%
YoY %	9.52%	35.48%	29.17%	-32.08%	-19.70%	-11.41%	-	-
Horiz. %	92.62%	84.56%	62.42%	48.32%	71.14%	88.59%	100.00%	-
DY	1.73	1.75	3.17	3.80	2.83	2.99	3.34	-10.37%
YoY %	-1.14%	-44.79%	-16.58%	34.28%	-5.35%	-10.48%	-	-
Horiz. %	51.80%	52.40%	94.91%	113.77%	84.73%	89.52%	100.00%	-
P/NAPS	30.99	34.92	23.83	20.37	65.28	115.79	57.66	-9.82%
YoY %	-11.25%	46.54%	16.99%	-68.80%	-43.62%	100.82%	-	-
Horiz. %	53.75%	60.56%	41.33%	35.33%	113.22%	200.82%	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