[BAT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	1,159,016	521,559	2,637,255	1,775,370	1,162,350	566,552	2,315,481	-37.03%
YoY %	122.22%	-80.22%	48.55%	52.74%	105.16%	-75.53%	-	-
Horiz. %	50.06%	22.52%	113.90%	76.67%	50.20%	24.47%	100.00%	-
PBT	180,302	77,076	394,117	289,213	185,682	83,059	329,285	-33.14%
YoY %	133.93%	-80.44%	36.27%	55.76%	123.55%	-74.78%	-	-
Horiz. %	54.76%	23.41%	119.69%	87.83%	56.39%	25.22%	100.00%	-
Tax	-54,765	-24,788	-109,256	-75,807	-50,951	-19,946	-87,446	-26.86%
YoY %	-120.93%	77.31%	-44.12%	-48.78%	-155.44%	77.19%	-	-
Horiz. %	62.63%	28.35%	124.94%	86.69%	58.27%	22.81%	100.00%	-
NP	125,537	52,288	284,861	213,406	134,731	63,113	241,839	-35.48%
YoY %	140.09%	-81.64%	33.48%	58.39%	113.48%	-73.90%	-	-
Horiz. %	51.91%	21.62%	117.79%	88.24%	55.71%	26.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,537	52,288	284,861	213,406	134,731	63,113	241,839	-35.48%
YoY %	140.09%	-81.64%	33.48%	58.39%	113.48%	-73.90%	-	-
Horiz. %	51.91%	21.62%	117.79%	88.24%	55.71%	26.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	32.16%	27.72%	26.21%	27.44%	24.01%	26.56%	-
YoY %	-5.57%	16.02%	5.76%	-4.48%	14.29%	-9.60%	-	-
Horiz. %	114.34%	121.08%	104.37%	98.68%	103.31%	90.40%	100.00%	-
Total Cost	1,033,479	469,271	2,352,394	1,561,964	1,027,619	503,439	2,073,642	-37.21%
YoY %	120.23%	-80.05%	50.60%	52.00%	104.12%	-75.72%	-	-
Horiz. %	49.84%	22.63%	113.44%	75.32%	49.56%	24.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,320	356,912	382,610	385,465	374,044	362,623	374,044	2.53%
YoY %	8.80%	-6.72%	-0.74%	3.05%	3.15%	-3.05%	-	-
Horiz. %	103.82%	95.42%	102.29%	103.05%	100.00%	96.95%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	119,922	48,540	279,819	202,726	128,488	59,961	236,989	-36.57%
YoY %	147.06%	-82.65%	38.03%	57.78%	114.29%	-74.70%	-	-
Horiz. %	50.60%	20.48%	118.07%	85.54%	54.22%	25.30%	100.00%	-
Div Payout %	95.53%	92.83%	98.23%	95.00%	95.37%	95.01%	97.99%	-
YoY %	2.91%	-5.50%	3.40%	-0.39%	0.38%	-3.04%	-	-
Horiz. %	97.49%	94.73%	100.24%	96.95%	97.33%	96.96%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	388,320	356,912	382,610	385,465	374,044	362,623	374,044	2.53%
YoY %	8.80%	-6.72%	-0.74%	3.05%	3.15%	-3.05%	-	-
Horiz. %	103.82%	95.42%	102.29%	103.05%	100.00%	96.95%	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%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	10.83%	10.03%	10.80%	12.02%	11.59%	11.14%	10.44%	-
YoY %	7.98%	-7.13%	-10.15%	3.71%	4.04%	6.70%	-	-
Horiz. %	103.74%	96.07%	103.45%	115.13%	111.02%	106.70%	100.00%	-
ROE	32.33%	14.65%	74.45%	55.36%	36.02%	17.40%	64.66%	-
YoY %	120.68%	-80.32%	34.48%	53.69%	107.01%	-73.09%	-	-
Horiz. %	50.00%	22.66%	115.14%	85.62%	55.71%	26.91%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	405.92	182.66	923.64	621.78	407.09	198.42	810.94	-37.03%
YoY %	122.23%	-80.22%	48.55%	52.74%	105.17%	-75.53%	-	-
Horiz. %	50.06%	22.52%	113.90%	76.67%	50.20%	24.47%	100.00%	-
EPS	44.00	18.30	99.80	74.70	47.20	22.10	84.70	-35.45%
YoY %	140.44%	-81.66%	33.60%	58.26%	113.57%	-73.91%	-	-
Horiz. %	51.95%	21.61%	117.83%	88.19%	55.73%	26.09%	100.00%	-
DPS	42.00	17.00	98.00	71.00	45.00	21.00	83.00	-36.57%
YoY %	147.06%	-82.65%	38.03%	57.78%	114.29%	-74.70%	-	-
Horiz. %	50.60%	20.48%	118.07%	85.54%	54.22%	25.30%	100.00%	-
NAPS	1.36	1.25	1.34	1.35	1.31	1.27	1.31	2.53%
YoY %	8.80%	-6.72%	-0.74%	3.05%	3.15%	-3.05%	-	-
Horiz. %	103.82%	95.42%	102.29%	103.05%	100.00%	96.95%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	405.92	182.66	923.64	621.78	407.09	198.42	810.94	-37.03%
YoY %	122.23%	-80.22%	48.55%	52.74%	105.17%	-75.53%	-	-
Horiz. %	50.06%	22.52%	113.90%	76.67%	50.20%	24.47%	100.00%	-
EPS	44.00	18.30	99.80	74.70	47.20	22.10	84.70	-35.45%
YoY %	140.44%	-81.66%	33.60%	58.26%	113.57%	-73.91%	-	-
Horiz. %	51.95%	21.61%	117.83%	88.19%	55.73%	26.09%	100.00%	-
DPS	42.00	17.00	98.00	71.00	45.00	21.00	83.00	-36.57%
YoY %	147.06%	-82.65%	38.03%	57.78%	114.29%	-74.70%	-	-
Horiz. %	50.60%	20.48%	118.07%	85.54%	54.22%	25.30%	100.00%	-
NAPS	1.36	1.25	1.34	1.35	1.31	1.27	1.31	2.53%
YoY %	8.80%	-6.72%	-0.74%	3.05%	3.15%	-3.05%	-	-
Horiz. %	103.82%	95.42%	102.29%	103.05%	100.00%	96.95%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	10.80	12.44	13.98	14.12	14.28	13.10	14.08	-
P/RPS	2.66	6.81	1.51	2.27	3.51	6.60	1.74	32.80%
YoY %	-60.94%	350.99%	-33.48%	-35.33%	-46.82%	279.31%	-	-
Horiz. %	152.87%	391.38%	86.78%	130.46%	201.72%	379.31%	100.00%	-
P/EPS	24.56	67.93	14.01	18.89	30.26	59.27	16.62	29.83%
YoY %	-63.85%	384.87%	-25.83%	-37.57%	-48.95%	256.62%	-	-
Horiz. %	147.77%	408.72%	84.30%	113.66%	182.07%	356.62%	100.00%	-
EY	4.07	1.47	7.14	5.29	3.30	1.69	6.02	-23.02%
YoY %	176.87%	-79.41%	34.97%	60.30%	95.27%	-71.93%	-	-
Horiz. %	67.61%	24.42%	118.60%	87.87%	54.82%	28.07%	100.00%	-
DY	3.89	1.37	7.01	5.03	3.15	1.60	5.89	-24.21%
YoY %	183.94%	-80.46%	39.36%	59.68%	96.87%	-72.84%	-	-
Horiz. %	66.04%	23.26%	119.02%	85.40%	53.48%	27.16%	100.00%	-
P/NAPS	7.94	9.95	10.43	10.46	10.90	10.31	10.75	-18.33%
YoY %	-20.20%	-4.60%	-0.29%	-4.04%	5.72%	-4.09%	-	-
Horiz. %	73.86%	92.56%	97.02%	97.30%	101.40%	95.91%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	21/07/22	27/05/22	08/02/22	28/10/21	26/07/21	31/05/21	10/02/21	-
Price	10.52	12.78	12.40	14.44	14.70	15.76	13.16	-
P/RPS	2.59	7.00	1.34	2.32	3.61	7.94	1.62	36.84%
YoY %	-63.00%	422.39%	-42.24%	-35.73%	-54.53%	390.12%	-	-
Horiz. %	159.88%	432.10%	82.72%	143.21%	222.84%	490.12%	100.00%	-
P/EPS	23.93	69.79	12.43	19.32	31.15	71.30	15.54	33.45%
YoY %	-65.71%	461.46%	-35.66%	-37.98%	-56.31%	358.82%	-	-
Horiz. %	153.99%	449.10%	79.99%	124.32%	200.45%	458.82%	100.00%	-
EY	4.18	1.43	8.05	5.18	3.21	1.40	6.44	-25.09%
YoY %	192.31%	-82.24%	55.41%	61.37%	129.29%	-78.26%	-	-
Horiz. %	64.91%	22.20%	125.00%	80.43%	49.84%	21.74%	100.00%	-
DY	3.99	1.33	7.90	4.92	3.06	1.33	6.31	-26.39%
YoY %	200.00%	-83.16%	60.57%	60.78%	130.08%	-78.92%	-	-
Horiz. %	63.23%	21.08%	125.20%	77.97%	48.49%	21.08%	100.00%	-
P/NAPS	7.74	10.22	9.25	10.70	11.22	12.41	10.05	-16.02%
YoY %	-24.27%	10.49%	-13.55%	-4.63%	-9.59%	23.48%	-	-
Horiz. %	77.01%	101.69%	92.04%	106.47%	111.64%	123.48%	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