[BAT] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	2,508,554	2,461,476	2,523,526	2,483,832	2,822,946	2,736,430	2,633,590	-3.18%
YoY %	1.91%	-2.46%	1.60%	-12.01%	3.16%	3.90%	-	-
Horiz. %	95.25%	93.46%	95.82%	94.31%	107.19%	103.90%	100.00%	-
PBT	462,254	437,490	438,594	466,356	623,009	618,742	550,846	-11.00%
YoY %	5.66%	-0.25%	-5.95%	-25.14%	0.69%	12.33%	-	-
Horiz. %	83.92%	79.42%	79.62%	84.66%	113.10%	112.33%	100.00%	-
Tax	-116,555	-106,829	-108,864	-111,956	-154,478	-149,189	-138,128	-10.67%
YoY %	-9.10%	1.87%	2.76%	27.53%	-3.55%	-8.01%	-	-
Horiz. %	84.38%	77.34%	78.81%	81.05%	111.84%	108.01%	100.00%	-
NP	345,699	330,661	329,730	354,400	468,531	469,553	412,718	-11.11%
YoY %	4.55%	0.28%	-6.96%	-24.36%	-0.22%	13.77%	-	-
Horiz. %	83.76%	80.12%	79.89%	85.87%	113.52%	113.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,814	333,266	330,300	354,400	468,531	469,553	419,216	-12.35%
YoY %	3.17%	0.90%	-6.80%	-24.36%	-0.22%	12.01%	-	-
Horiz. %	82.01%	79.50%	78.79%	84.54%	111.76%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	24.42%	24.82%	24.01%	24.80%	24.11%	25.08%	-
YoY %	3.24%	-1.61%	3.37%	-3.19%	2.86%	-3.87%	-	-
Horiz. %	100.52%	97.37%	98.96%	95.73%	98.88%	96.13%	100.00%	-
Total Cost	2,162,855	2,130,814	2,193,796	2,129,432	2,354,415	2,266,877	2,220,872	-1.74%
YoY %	1.50%	-2.87%	3.02%	-9.56%	3.86%	2.07%	-	-
Horiz. %	97.39%	95.94%	98.78%	95.88%	106.01%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,320	376,899	368,333	374,044	422,584	419,729	374,044	2.52%
YoY %	3.03%	2.33%	-1.53%	-11.49%	0.68%	12.21%	-	-
Horiz. %	103.82%	100.76%	98.47%	100.00%	112.98%	112.21%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	336,925	323,600	319,793	342,636	442,571	411,163	388,320	-9.00%
YoY %	4.12%	1.19%	-6.67%	-22.58%	7.64%	5.88%	-	-
Horiz. %	86.76%	83.33%	82.35%	88.24%	113.97%	105.88%	100.00%	-
Div Payout %	98.00%	97.10%	96.82%	96.68%	94.46%	87.56%	92.63%	-
YoY %	0.93%	0.29%	0.14%	2.35%	7.88%	-5.47%	-	-
Horiz. %	105.80%	104.83%	104.52%	104.37%	101.98%	94.53%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	388,320	376,899	368,333	374,044	422,584	419,729	374,044	2.52%
YoY %	3.03%	2.33%	-1.53%	-11.49%	0.68%	12.21%	-	-
Horiz. %	103.82%	100.76%	98.47%	100.00%	112.98%	112.21%	100.00%	-
NOSH	285,530	285,530	285,530	285,530	285,530	285,530	285,530	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	13.78%	13.43%	13.07%	14.27%	16.60%	17.16%	15.67%	-
YoY %	2.61%	2.75%	-8.41%	-14.04%	-3.26%	9.51%	-	-
Horiz. %	87.94%	85.71%	83.41%	91.07%	105.93%	109.51%	100.00%	-
ROE	88.54%	88.42%	89.67%	94.75%	110.87%	111.87%	112.08%	-
YoY %	0.14%	-1.39%	-5.36%	-14.54%	-0.89%	-0.19%	-	-
Horiz. %	79.00%	78.89%	80.01%	84.54%	98.92%	99.81%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	878.56	862.07	883.80	869.90	988.67	958.37	922.35	-3.18%
YoY %	1.91%	-2.46%	1.60%	-12.01%	3.16%	3.91%	-	-
Horiz. %	95.25%	93.46%	95.82%	94.31%	107.19%	103.91%	100.00%	-
EPS	121.10	115.87	115.40	124.00	164.10	164.40	144.60	-11.12%
YoY %	4.51%	0.41%	-6.94%	-24.44%	-0.18%	13.69%	-	-
Horiz. %	83.75%	80.13%	79.81%	85.75%	113.49%	113.69%	100.00%	-
DPS	118.00	113.33	112.00	120.00	155.00	144.00	136.00	-9.00%
YoY %	4.12%	1.19%	-6.67%	-22.58%	7.64%	5.88%	-	-
Horiz. %	86.76%	83.33%	82.35%	88.24%	113.97%	105.88%	100.00%	-
NAPS	1.36	1.32	1.29	1.31	1.48	1.47	1.31	2.52%
YoY %	3.03%	2.33%	-1.53%	-11.49%	0.68%	12.21%	-	-
Horiz. %	103.82%	100.76%	98.47%	100.00%	112.98%	112.21%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	878.56	862.07	883.80	869.90	988.67	958.37	922.35	-3.18%
YoY %	1.91%	-2.46%	1.60%	-12.01%	3.16%	3.91%	-	-
Horiz. %	95.25%	93.46%	95.82%	94.31%	107.19%	103.91%	100.00%	-
EPS	121.10	115.87	115.40	124.00	164.10	164.40	144.60	-11.12%
YoY %	4.51%	0.41%	-6.94%	-24.44%	-0.18%	13.69%	-	-
Horiz. %	83.75%	80.13%	79.81%	85.75%	113.49%	113.69%	100.00%	-
DPS	118.00	113.33	112.00	120.00	155.00	144.00	136.00	-9.00%
YoY %	4.12%	1.19%	-6.67%	-22.58%	7.64%	5.88%	-	-
Horiz. %	86.76%	83.33%	82.35%	88.24%	113.97%	105.88%	100.00%	-
NAPS	1.36	1.32	1.29	1.31	1.48	1.47	1.31	2.52%
YoY %	3.03%	2.33%	-1.53%	-11.49%	0.68%	12.21%	-	-
Horiz. %	103.82%	100.76%	98.47%	100.00%	112.98%	112.21%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	15.08	18.94	28.80	36.14	36.08	31.72	34.78	-
P/RPS	1.72	2.20	3.26	4.15	3.65	3.31	3.77	-40.65%
YoY %	-21.82%	-32.52%	-21.45%	13.70%	10.27%	-12.20%	-	-
Horiz. %	45.62%	58.36%	86.47%	110.08%	96.82%	87.80%	100.00%	-
P/EPS	12.52	16.23	24.90	29.12	21.99	19.29	23.69	-34.55%
YoY %	-22.86%	-34.82%	-14.49%	32.42%	14.00%	-18.57%	-	-
Horiz. %	52.85%	68.51%	105.11%	122.92%	92.82%	81.43%	100.00%	-
EY	7.98	6.16	4.02	3.43	4.55	5.18	4.22	52.74%
YoY %	29.55%	53.23%	17.20%	-24.62%	-12.16%	22.75%	-	-
Horiz. %	189.10%	145.97%	95.26%	81.28%	107.82%	122.75%	100.00%	-
DY	7.82	5.98	3.89	3.32	4.30	4.54	3.91	58.53%
YoY %	30.77%	53.73%	17.17%	-22.79%	-5.29%	16.11%	-	-
Horiz. %	200.00%	152.94%	99.49%	84.91%	109.97%	116.11%	100.00%	-
P/NAPS	11.09	14.35	22.33	27.59	24.38	21.58	26.55	-44.03%
YoY %	-22.72%	-35.74%	-19.06%	13.17%	12.97%	-18.72%	-	-
Horiz. %	41.77%	54.05%	84.11%	103.92%	91.83%	81.28%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	20/02/20	31/10/19	25/07/19	28/05/19	21/02/19	19/10/18	20/07/18	-
Price	12.70	18.82	29.60	33.44	37.30	32.02	33.68	-
P/RPS	1.45	2.18	3.35	3.84	3.77	3.34	3.65	-45.86%
YoY %	-33.49%	-34.93%	-12.76%	1.86%	12.87%	-8.49%	-	-
Horiz. %	39.73%	59.73%	91.78%	105.21%	103.29%	91.51%	100.00%	-
P/EPS	10.55	16.12	25.59	26.94	22.73	19.47	22.94	-40.33%
YoY %	-34.55%	-37.01%	-5.01%	18.52%	16.74%	-15.13%	-	-
Horiz. %	45.99%	70.27%	111.55%	117.44%	99.08%	84.87%	100.00%	-
EY	9.48	6.20	3.91	3.71	4.40	5.14	4.36	67.59%
YoY %	52.90%	58.57%	5.39%	-15.68%	-14.40%	17.89%	-	-
Horiz. %	217.43%	142.20%	89.68%	85.09%	100.92%	117.89%	100.00%	-
DY	9.29	6.02	3.78	3.59	4.16	4.50	4.04	73.95%
YoY %	54.32%	59.26%	5.29%	-13.70%	-7.56%	11.39%	-	-
Horiz. %	229.95%	149.01%	93.56%	88.86%	102.97%	111.39%	100.00%	-
P/NAPS	9.34	14.26	22.95	25.53	25.20	21.78	25.71	-48.99%
YoY %	-34.50%	-37.86%	-10.11%	1.31%	15.70%	-15.29%	-	-
Horiz. %	36.33%	55.46%	89.26%	99.30%	98.02%	84.71%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 10 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 16:30:00

EMA 5

5 Mins

SELL

2024-06-10 16:05:00

EMA 5

5 Mins

BUY

2024-06-10 16:00:00

EMA 5

30 Mins

SELL

2024-06-10 15:50:00

ADX

5 Mins

BUY

2024-06-10 14:45:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

584

JCY

JCY INTERNATIONAL BERHAD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

502

PTRANS

PERAK TRANSIT BERHAD

498

GENTING

GENTING BHD

468

HLIND

HONG LEONG INDUSTRIES BHD

457

PBBANK

PUBLIC BANK BHD

400

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

MAYBANK

MALAYAN BANKING BHD

372

Daily Stocks

HUBLINE

0.07

+0.03

241,117,300

JAKS

0.175

+0.02

214,601,500

TALAMT

0.015

0.00

183,579,800

SINKUNG

0.18

+0.035

154,599,000

INIX-OR

0.02

0.00

141,839,900

MTRONIC

0.02

0.00

120,455,900

AHB-WC

0.05

-0.005

113,353,500

ITRONIC

0.045

0.00

86,763,300

SCIB

0.315

+0.045

80,356,100

WCT

0.91

+0.08

79,288,300

More active Stocks

NESTLE

126.30

+0.80

64,800

MPI

38.50

+0.30

235,500

QUALITY

1.32

+0.30

138,400

VITROX

4.25

+0.28

1,611,300

VSTECS

4.07

+0.24

3,216,200

KESM

6.30

+0.20

210,500

KSENG

6.12

+0.18

150,300

HENGYUAN

2.96

+0.16

1,743,700

HLCAP

4.55

+0.15

261,900

PETRONM

5.14

+0.14

518,800

More gainer Stocks

DLADY

37.78

-0.64

49,600

PETDAG

18.10

-0.48

914,900

KLK

20.86

-0.30

1,051,400

ORIENT

6.97

-0.18

1,220,900

PANAMY

20.42

-0.18

20,800

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

11,486,500

TOYOVEN

1.39

-0.14

3,247,400

PPB

14.68

-0.14

382,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More