[BAT] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Cumulative Result
Revenue	2,315,404	1,662,372	1,052,426	411,968	2,310,999	1,675,140	1,068,341	67.08%
YoY %	39.28%	57.96%	155.46%	-82.17%	37.96%	56.80%	-	-
Horiz. %	216.73%	155.60%	98.51%	38.56%	216.32%	156.80%	100.00%	-
PBT	251,616	182,651	90,215	40,118	256,339	199,462	120,640	62.87%
YoY %	37.76%	102.46%	124.87%	-84.35%	28.52%	65.34%	-	-
Horiz. %	208.57%	151.40%	74.78%	33.25%	212.48%	165.34%	100.00%	-
Tax	-68,474	-48,475	-23,947	-10,130	-61,591	-52,079	-32,792	63.00%
YoY %	-41.26%	-102.43%	-136.40%	83.55%	-18.26%	-58.82%	-	-
Horiz. %	208.81%	147.83%	73.03%	30.89%	187.82%	158.82%	100.00%	-
NP	183,142	134,176	66,268	29,988	194,748	147,383	87,848	62.83%
YoY %	36.49%	102.47%	120.98%	-84.60%	32.14%	67.77%	-	-
Horiz. %	208.48%	152.74%	75.43%	34.14%	221.69%	167.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,142	134,176	66,268	29,988	194,748	147,383	87,848	62.83%
YoY %	36.49%	102.47%	120.98%	-84.60%	32.14%	67.77%	-	-
Horiz. %	208.48%	152.74%	75.43%	34.14%	221.69%	167.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.21%	26.54%	26.54%	25.25%	24.03%	26.11%	27.18%	-
YoY %	2.52%	0.00%	5.11%	5.08%	-7.97%	-3.94%	-	-
Horiz. %	100.11%	97.65%	97.65%	92.90%	88.41%	96.06%	100.00%	-
Total Cost	2,132,262	1,528,196	986,158	381,980	2,116,251	1,527,757	980,493	67.45%
YoY %	39.53%	54.96%	158.17%	-81.95%	38.52%	55.82%	-	-
Horiz. %	217.47%	155.86%	100.58%	38.96%	215.84%	155.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,569	388,320	374,044	368,333	376,899	388,320	374,044	2.56%
YoY %	0.06%	3.82%	1.55%	-2.27%	-2.94%	3.82%	-	-
Horiz. %	103.88%	103.82%	100.00%	98.47%	100.76%	103.82%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Dividend
Div	168,570	62,816	34,263	28,553	179,883	54,250	82,803	60.28%
YoY %	168.36%	83.33%	20.00%	-84.13%	231.58%	-34.48%	-	-
Horiz. %	203.58%	75.86%	41.38%	34.48%	217.24%	65.52%	100.00%	-
Div Payout %	92.04%	46.82%	51.70%	95.21%	92.37%	36.81%	94.26%	-
YoY %	96.58%	-9.44%	-45.70%	3.07%	150.94%	-60.95%	-	-
Horiz. %	97.64%	49.67%	54.85%	101.01%	97.99%	39.05%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Equity
Net Worth	388,569	388,320	374,044	368,333	376,899	388,320	374,044	2.56%
YoY %	0.06%	3.82%	1.55%	-2.27%	-2.94%	3.82%	-	-
Horiz. %	103.88%	103.82%	100.00%	98.47%	100.76%	103.82%	100.00%	-
NOSH	285,712	285,530	285,530	285,530	285,530	285,530	285,530	0.04%
YoY %	0.06%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.06%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Ratio Analysis
NP Margin	7.91%	8.07%	6.30%	7.28%	8.43%	8.80%	8.22%	-
YoY %	-1.98%	28.10%	-13.46%	-13.64%	-4.20%	7.06%	-	-
Horiz. %	96.23%	98.18%	76.64%	88.56%	102.55%	107.06%	100.00%	-
ROE	47.13%	34.55%	17.72%	8.14%	51.67%	37.95%	23.49%	-
YoY %	36.41%	94.98%	117.69%	-84.25%	36.15%	61.56%	-	-
Horiz. %	200.64%	147.08%	75.44%	34.65%	219.97%	161.56%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Per Share
RPS	810.40	582.21	368.59	144.28	809.37	586.68	374.16	67.01%
YoY %	39.19%	57.96%	155.47%	-82.17%	37.96%	56.80%	-	-
Horiz. %	216.59%	155.60%	98.51%	38.56%	216.32%	156.80%	100.00%	-
EPS	64.10	47.00	23.20	10.50	68.20	51.60	30.80	62.64%
YoY %	36.38%	102.59%	120.95%	-84.60%	32.17%	67.53%	-	-
Horiz. %	208.12%	152.60%	75.32%	34.09%	221.43%	167.53%	100.00%	-
DPS	59.00	22.00	12.00	10.00	63.00	19.00	29.00	60.21%
YoY %	168.18%	83.33%	20.00%	-84.13%	231.58%	-34.48%	-	-
Horiz. %	203.45%	75.86%	41.38%	34.48%	217.24%	65.52%	100.00%	-
NAPS	1.36	1.36	1.31	1.29	1.32	1.36	1.31	2.51%
YoY %	0.00%	3.82%	1.55%	-2.27%	-2.94%	3.82%	-	-
Horiz. %	103.82%	103.82%	100.00%	98.47%	100.76%	103.82%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	808.59	580.54	367.53	143.87	807.05	585.00	373.09	67.08%
YoY %	39.28%	57.96%	155.46%	-82.17%	37.96%	56.80%	-	-
Horiz. %	216.73%	155.60%	98.51%	38.56%	216.32%	156.80%	100.00%	-
EPS	63.96	46.86	23.14	10.47	68.01	51.47	30.68	62.83%
YoY %	36.49%	102.51%	121.01%	-84.61%	32.14%	67.76%	-	-
Horiz. %	208.47%	152.74%	75.42%	34.13%	221.68%	167.76%	100.00%	-
DPS	58.87	21.94	11.97	9.97	62.82	18.95	28.92	60.27%
YoY %	168.32%	83.29%	20.06%	-84.13%	231.50%	-34.47%	-	-
Horiz. %	203.56%	75.86%	41.39%	34.47%	217.22%	65.53%	100.00%	-
NAPS	1.357	1.3561	1.3062	1.2863	1.3162	1.3561	1.3062	2.56%
YoY %	0.07%	3.82%	1.55%	-2.27%	-2.94%	3.82%	-	-
Horiz. %	103.89%	103.82%	100.00%	98.48%	100.77%	103.82%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/24	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	-
Price	7.46	7.85	8.30	8.10	9.29	9.28	10.16	-
P/RPS	0.92	1.35	2.25	5.61	1.15	1.58	2.72	-51.29%
YoY %	-31.85%	-40.00%	-59.89%	387.83%	-27.22%	-41.91%	-	-
Horiz. %	33.82%	49.63%	82.72%	206.25%	42.28%	58.09%	100.00%	-
P/EPS	11.64	16.71	35.76	77.12	13.62	17.98	33.02	-49.94%
YoY %	-30.34%	-53.27%	-53.63%	466.23%	-24.25%	-45.55%	-	-
Horiz. %	35.25%	50.61%	108.30%	233.56%	41.25%	54.45%	100.00%	-
EY	8.59	5.99	2.80	1.30	7.34	5.56	3.03	99.67%
YoY %	43.41%	113.93%	115.38%	-82.29%	32.01%	83.50%	-	-
Horiz. %	283.50%	197.69%	92.41%	42.90%	242.24%	183.50%	100.00%	-
DY	7.91	2.80	1.45	1.23	6.78	2.05	2.85	96.88%
YoY %	182.50%	93.10%	17.89%	-81.86%	230.73%	-28.07%	-	-
Horiz. %	277.54%	98.25%	50.88%	43.16%	237.89%	71.93%	100.00%	-
P/NAPS	5.49	5.77	6.34	6.28	7.04	6.82	7.76	-20.51%
YoY %	-4.85%	-8.99%	0.96%	-10.80%	3.23%	-12.11%	-	-
Horiz. %	70.75%	74.36%	81.70%	80.93%	90.72%	87.89%	100.00%	-

	31/12/24	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	CAGR
Price Multiplier on Announcement Date
Date	06/02/25	30/10/24	24/07/24	23/05/24	06/02/24	30/10/23	24/07/23	-
Price	7.29	7.21	8.37	9.04	9.08	9.38	10.30	-
P/RPS	0.90	1.24	2.27	6.27	1.12	1.60	2.75	-52.34%
YoY %	-27.42%	-45.37%	-63.80%	459.82%	-30.00%	-41.82%	-	-
Horiz. %	32.73%	45.09%	82.55%	228.00%	40.73%	58.18%	100.00%	-
P/EPS	11.37	15.34	36.06	86.07	13.31	18.17	33.48	-51.16%
YoY %	-25.88%	-57.46%	-58.10%	546.66%	-26.75%	-45.73%	-	-
Horiz. %	33.96%	45.82%	107.71%	257.08%	39.76%	54.27%	100.00%	-
EY	8.79	6.52	2.77	1.16	7.51	5.50	2.99	104.54%
YoY %	34.82%	135.38%	138.79%	-84.55%	36.55%	83.95%	-	-
Horiz. %	293.98%	218.06%	92.64%	38.80%	251.17%	183.95%	100.00%	-
DY	8.09	3.05	1.43	1.11	6.94	2.03	2.82	101.25%
YoY %	165.25%	113.29%	28.83%	-84.01%	241.87%	-28.01%	-	-
Horiz. %	286.88%	108.16%	50.71%	39.36%	246.10%	71.99%	100.00%	-
P/NAPS	5.36	5.30	6.39	7.01	6.88	6.90	7.86	-22.43%
YoY %	1.13%	-17.06%	-8.84%	1.89%	-0.29%	-12.21%	-	-
Horiz. %	68.19%	67.43%	81.30%	89.19%	87.53%	87.79%	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