[BAT] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	4,027,235	3,904,918	4,081,009	3,679,778	3,452,898	3,635,100	3,325,661	3.24%
YoY %	3.13%	-4.31%	10.90%	6.57%	-5.01%	9.30%	-	-
Horiz. %	121.10%	117.42%	122.71%	110.65%	103.83%	109.30%	100.00%	-
PBT	958,649	993,212	1,073,497	965,177	958,693	903,136	1,112,166	-2.44%
YoY %	-3.48%	-7.48%	11.22%	0.68%	6.15%	-18.79%	-	-
Horiz. %	86.20%	89.30%	96.52%	86.78%	86.20%	81.21%	100.00%	-
Tax	-237,396	-246,419	-282,942	-262,362	-270,791	-258,434	-307,547	-4.22%
YoY %	3.66%	12.91%	-7.84%	3.11%	-4.78%	15.97%	-	-
Horiz. %	77.19%	80.12%	92.00%	85.31%	88.05%	84.03%	100.00%	-
NP	721,253	746,793	790,555	702,815	687,902	644,702	804,619	-1.80%
YoY %	-3.42%	-5.54%	12.48%	2.17%	6.70%	-19.87%	-	-
Horiz. %	89.64%	92.81%	98.25%	87.35%	85.49%	80.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	721,253	746,793	790,555	702,815	687,902	644,702	804,619	-1.80%
YoY %	-3.42%	-5.54%	12.48%	2.17%	6.70%	-19.87%	-	-
Horiz. %	89.64%	92.81%	98.25%	87.35%	85.49%	80.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.76%	24.81%	26.36%	27.18%	28.25%	28.62%	27.65%	-
YoY %	-0.20%	-5.88%	-3.02%	-3.79%	-1.29%	3.51%	-	-
Horiz. %	89.55%	89.73%	95.33%	98.30%	102.17%	103.51%	100.00%	-
Total Cost	3,305,982	3,158,125	3,290,454	2,976,963	2,764,996	2,990,398	2,521,042	4.61%
YoY %	4.68%	-4.02%	10.53%	7.67%	-7.54%	18.62%	-	-
Horiz. %	131.14%	125.27%	130.52%	118.08%	109.68%	118.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	487,990	439,675	451,295	402,829	428,291	111,407	57,076	42.97%
YoY %	10.99%	-2.57%	12.03%	-5.95%	284.44%	95.19%	-	-
Horiz. %	854.98%	770.33%	790.69%	705.78%	750.39%	195.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	874,264	713,882	751,011	937,618	786,584	616,443	704,880	3.65%
YoY %	22.47%	-4.94%	-19.90%	19.20%	27.60%	-12.55%	-	-
Horiz. %	124.03%	101.28%	106.54%	133.02%	111.59%	87.45%	100.00%	-
Div Payout %	121.21%	95.59%	95.00%	133.41%	114.35%	95.62%	87.60%	-
YoY %	26.80%	0.62%	-28.79%	16.67%	19.59%	9.16%	-	-
Horiz. %	138.37%	109.12%	108.45%	152.29%	130.54%	109.16%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	487,990	439,675	451,295	402,829	428,291	111,407	57,076	42.97%
YoY %	10.99%	-2.57%	12.03%	-5.95%	284.44%	95.19%	-	-
Horiz. %	854.98%	770.33%	790.69%	705.78%	750.39%	195.19%	100.00%	-
NOSH	285,374	285,503	285,629	285,694	285,527	285,659	285,384	-0.00%
YoY %	-0.05%	-0.04%	-0.02%	0.06%	-0.05%	0.10%	-	-
Horiz. %	100.00%	100.04%	100.09%	100.11%	100.05%	100.10%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	17.91%	19.12%	19.37%	19.10%	19.92%	17.74%	24.19%	-
YoY %	-6.33%	-1.29%	1.41%	-4.12%	12.29%	-26.66%	-	-
Horiz. %	74.04%	79.04%	80.07%	78.96%	82.35%	73.34%	100.00%	-
ROE	147.80%	169.85%	175.17%	174.47%	160.62%	578.69%	1,409.71%	-
YoY %	-12.98%	-3.04%	0.40%	8.62%	-72.24%	-58.95%	-	-
Horiz. %	10.48%	12.05%	12.43%	12.38%	11.39%	41.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,411.21	1,367.73	1,428.78	1,288.01	1,209.30	1,272.53	1,165.33	3.24%
YoY %	3.18%	-4.27%	10.93%	6.51%	-4.97%	9.20%	-	-
Horiz. %	121.10%	117.37%	122.61%	110.53%	103.77%	109.20%	100.00%	-
EPS	252.74	261.57	276.78	246.00	240.92	225.69	281.94	-1.80%
YoY %	-3.38%	-5.50%	12.51%	2.11%	6.75%	-19.95%	-	-
Horiz. %	89.64%	92.78%	98.17%	87.25%	85.45%	80.05%	100.00%	-
DPS	306.20	250.00	263.00	328.50	275.30	216.00	246.96	3.64%
YoY %	22.48%	-4.94%	-19.94%	19.32%	27.45%	-12.54%	-	-
Horiz. %	123.99%	101.23%	106.49%	133.02%	111.48%	87.46%	100.00%	-
NAPS	1.71	1.54	1.58	1.41	1.50	0.39	0.20	42.97%
YoY %	11.04%	-2.53%	12.06%	-6.00%	284.62%	95.00%	-	-
Horiz. %	855.00%	770.00%	790.00%	705.00%	750.00%	195.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 285,694
RPS	1,410.44	1,367.60	1,429.28	1,288.75	1,209.29	1,273.11	1,164.73	3.24%
YoY %	3.13%	-4.32%	10.90%	6.57%	-5.01%	9.31%	-	-
Horiz. %	121.10%	117.42%	122.71%	110.65%	103.83%	109.31%	100.00%	-
EPS	252.60	261.55	276.87	246.14	240.92	225.79	281.80	-1.80%
YoY %	-3.42%	-5.53%	12.48%	2.17%	6.70%	-19.88%	-	-
Horiz. %	89.64%	92.81%	98.25%	87.35%	85.49%	80.12%	100.00%	-
DPS	306.19	250.02	263.02	328.38	275.48	215.89	246.87	3.65%
YoY %	22.47%	-4.94%	-19.90%	19.20%	27.60%	-12.55%	-	-
Horiz. %	124.03%	101.28%	106.54%	133.02%	111.59%	87.45%	100.00%	-
NAPS	1.7091	1.5399	1.5806	1.4108	1.50	0.3902	0.1999	42.97%
YoY %	10.99%	-2.57%	12.04%	-5.95%	284.42%	95.20%	-	-
Horiz. %	854.98%	770.34%	790.70%	705.75%	750.38%	195.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	48.48	44.04	41.50	41.25	42.75	38.00	46.25	-
P/RPS	3.44	3.22	2.90	3.20	3.54	2.99	3.97	-2.35%
YoY %	6.83%	11.03%	-9.38%	-9.60%	18.39%	-24.69%	-	-
Horiz. %	86.65%	81.11%	73.05%	80.60%	89.17%	75.31%	100.00%	-
P/EPS	19.18	16.84	14.99	16.77	17.74	16.84	16.40	2.64%
YoY %	13.90%	12.34%	-10.61%	-5.47%	5.34%	2.68%	-	-
Horiz. %	116.95%	102.68%	91.40%	102.26%	108.17%	102.68%	100.00%	-
EY	5.21	5.94	6.67	5.96	5.64	5.94	6.10	-2.59%
YoY %	-12.29%	-10.94%	11.91%	5.67%	-5.05%	-2.62%	-	-
Horiz. %	85.41%	97.38%	109.34%	97.70%	92.46%	97.38%	100.00%	-
DY	6.32	5.68	6.34	7.96	6.44	5.68	5.34	2.84%
YoY %	11.27%	-10.41%	-20.35%	23.60%	13.38%	6.37%	-	-
Horiz. %	118.35%	106.37%	118.73%	149.06%	120.60%	106.37%	100.00%	-
P/NAPS	28.35	28.60	26.27	29.26	28.50	97.44	231.25	-29.50%
YoY %	-0.87%	8.87%	-10.22%	2.67%	-70.75%	-57.86%	-	-
Horiz. %	12.26%	12.37%	11.36%	12.65%	12.32%	42.14%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	20/10/10	19/11/09	23/10/08	24/10/07	20/10/06	26/10/05	26/10/04	-
Price	48.00	45.08	41.25	39.75	42.75	36.75	45.50	-
P/RPS	3.40	3.30	2.89	3.09	3.54	2.89	3.90	-2.25%
YoY %	3.03%	14.19%	-6.47%	-12.71%	22.49%	-25.90%	-	-
Horiz. %	87.18%	84.62%	74.10%	79.23%	90.77%	74.10%	100.00%	-
P/EPS	18.99	17.23	14.90	16.16	17.74	16.28	16.14	2.74%
YoY %	10.21%	15.64%	-7.80%	-8.91%	8.97%	0.87%	-	-
Horiz. %	117.66%	106.75%	92.32%	100.12%	109.91%	100.87%	100.00%	-
EY	5.27	5.80	6.71	6.19	5.64	6.14	6.20	-2.67%
YoY %	-9.14%	-13.56%	8.40%	9.75%	-8.14%	-0.97%	-	-
Horiz. %	85.00%	93.55%	108.23%	99.84%	90.97%	99.03%	100.00%	-
DY	6.38	5.55	6.38	8.26	6.44	5.88	5.43	2.72%
YoY %	14.95%	-13.01%	-22.76%	28.26%	9.52%	8.29%	-	-
Horiz. %	117.50%	102.21%	117.50%	152.12%	118.60%	108.29%	100.00%	-
P/NAPS	28.07	29.27	26.11	28.19	28.50	94.23	227.50	-29.43%
YoY %	-4.10%	12.10%	-7.38%	-1.09%	-69.75%	-58.58%	-	-
Horiz. %	12.34%	12.87%	11.48%	12.39%	12.53%	41.42%	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