[BAT] QoQ Quarter Result on 30-Sep-2019 [#3]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Quarter Result
Revenue	546,588	481,146	662,447	584,344	640,805	620,958	770,623	-20.48%
YoY %	13.60%	-27.37%	13.37%	-8.81%	3.20%	-19.42%	-	-
Horiz. %	70.93%	62.44%	85.96%	75.83%	83.15%	80.58%	100.00%	-
PBT	78,097	66,939	134,136	108,821	102,708	116,589	158,952	-37.76%
YoY %	16.67%	-50.10%	23.26%	5.95%	-11.91%	-26.65%	-	-
Horiz. %	49.13%	42.11%	84.39%	68.46%	64.62%	73.35%	100.00%	-
Tax	-23,486	-16,173	-36,433	-25,690	-26,443	-27,989	-42,586	-32.77%
YoY %	-45.22%	55.61%	-41.82%	2.85%	5.52%	34.28%	-	-
Horiz. %	55.15%	37.98%	85.55%	60.32%	62.09%	65.72%	100.00%	-
NP	54,611	50,766	97,703	83,131	76,265	88,600	116,366	-39.63%
YoY %	7.57%	-48.04%	17.53%	9.00%	-13.92%	-23.86%	-	-
Horiz. %	46.93%	43.63%	83.96%	71.44%	65.54%	76.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,611	50,766	93,864	84,800	77,232	88,600	116,366	-39.63%
YoY %	7.57%	-45.92%	10.69%	9.80%	-12.83%	-23.86%	-	-
Horiz. %	46.93%	43.63%	80.66%	72.87%	66.37%	76.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.07%	24.16%	27.16%	23.61%	25.75%	24.01%	26.79%	-
YoY %	24.46%	-11.05%	15.04%	-8.31%	7.25%	-10.38%	-	-
Horiz. %	112.24%	90.18%	101.38%	88.13%	96.12%	89.62%	100.00%	-
Total Cost	491,977	430,380	564,744	501,213	564,540	532,358	654,257	-17.32%
YoY %	14.31%	-23.79%	12.68%	-11.22%	6.05%	-18.63%	-	-
Horiz. %	75.20%	65.78%	86.32%	76.61%	86.29%	81.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,057	351,201	388,320	376,899	368,333	374,044	422,584	-11.13%
YoY %	0.81%	-9.56%	3.03%	2.33%	-1.53%	-11.49%	-	-
Horiz. %	83.78%	83.11%	91.89%	89.19%	87.16%	88.51%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	51,395	48,540	94,224	82,803	74,237	85,659	134,199	-47.29%
YoY %	5.88%	-48.48%	13.79%	11.54%	-13.33%	-36.17%	-	-
Horiz. %	38.30%	36.17%	70.21%	61.70%	55.32%	63.83%	100.00%	-
Div Payout %	94.11%	95.62%	100.38%	97.65%	96.12%	96.68%	115.33%	-
YoY %	-1.58%	-4.74%	2.80%	1.59%	-0.58%	-16.17%	-	-
Horiz. %	81.60%	82.91%	87.04%	84.67%	83.34%	83.83%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	354,057	351,201	388,320	376,899	368,333	374,044	422,584	-11.13%
YoY %	0.81%	-9.56%	3.03%	2.33%	-1.53%	-11.49%	-	-
Horiz. %	83.78%	83.11%	91.89%	89.19%	87.16%	88.51%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	9.99%	10.55%	14.75%	14.23%	11.90%	14.27%	15.10%	-
YoY %	-5.31%	-28.47%	3.65%	19.58%	-16.61%	-5.50%	-	-
Horiz. %	66.16%	69.87%	97.68%	94.24%	78.81%	94.50%	100.00%	-
ROE	15.42%	14.45%	24.17%	22.50%	20.97%	23.69%	27.54%	-
YoY %	6.71%	-40.22%	7.42%	7.30%	-11.48%	-13.98%	-	-
Horiz. %	55.99%	52.47%	87.76%	81.70%	76.14%	86.02%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	191.43	168.51	232.01	204.65	224.43	217.48	269.89	-20.48%
YoY %	13.60%	-27.37%	13.37%	-8.81%	3.20%	-19.42%	-	-
Horiz. %	70.93%	62.44%	85.96%	75.83%	83.16%	80.58%	100.00%	-
EPS	19.10	17.80	34.20	29.10	26.70	31.00	40.80	-39.73%
YoY %	7.30%	-47.95%	17.53%	8.99%	-13.87%	-24.02%	-	-
Horiz. %	46.81%	43.63%	83.82%	71.32%	65.44%	75.98%	100.00%	-
DPS	18.00	17.00	33.00	29.00	26.00	30.00	47.00	-47.29%
YoY %	5.88%	-48.48%	13.79%	11.54%	-13.33%	-36.17%	-	-
Horiz. %	38.30%	36.17%	70.21%	61.70%	55.32%	63.83%	100.00%	-
NAPS	1.24	1.23	1.36	1.32	1.29	1.31	1.48	-11.13%
YoY %	0.81%	-9.56%	3.03%	2.33%	-1.53%	-11.49%	-	-
Horiz. %	83.78%	83.11%	91.89%	89.19%	87.16%	88.51%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	191.43	168.51	232.01	204.65	224.43	217.48	269.89	-20.48%
YoY %	13.60%	-27.37%	13.37%	-8.81%	3.20%	-19.42%	-	-
Horiz. %	70.93%	62.44%	85.96%	75.83%	83.16%	80.58%	100.00%	-
EPS	19.10	17.80	34.20	29.10	26.70	31.00	40.80	-39.73%
YoY %	7.30%	-47.95%	17.53%	8.99%	-13.87%	-24.02%	-	-
Horiz. %	46.81%	43.63%	83.82%	71.32%	65.44%	75.98%	100.00%	-
DPS	18.00	17.00	33.00	29.00	26.00	30.00	47.00	-47.29%
YoY %	5.88%	-48.48%	13.79%	11.54%	-13.33%	-36.17%	-	-
Horiz. %	38.30%	36.17%	70.21%	61.70%	55.32%	63.83%	100.00%	-
NAPS	1.24	1.23	1.36	1.32	1.29	1.31	1.48	-11.13%
YoY %	0.81%	-9.56%	3.03%	2.33%	-1.53%	-11.49%	-	-
Horiz. %	83.78%	83.11%	91.89%	89.19%	87.16%	88.51%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	10.78	10.30	15.08	18.94	28.80	36.14	36.08	-
P/RPS	5.63	6.11	6.50	9.25	12.83	16.62	13.37	-43.84%
YoY %	-7.86%	-6.00%	-29.73%	-27.90%	-22.80%	24.31%	-	-
Horiz. %	42.11%	45.70%	48.62%	69.18%	95.96%	124.31%	100.00%	-
P/EPS	56.36	57.93	45.87	63.77	106.47	116.47	88.53	-26.01%
YoY %	-2.71%	26.29%	-28.07%	-40.11%	-8.59%	31.56%	-	-
Horiz. %	63.66%	65.44%	51.81%	72.03%	120.26%	131.56%	100.00%	-
EY	1.77	1.73	2.18	1.57	0.94	0.86	1.13	34.91%
YoY %	2.31%	-20.64%	38.85%	67.02%	9.30%	-23.89%	-	-
Horiz. %	156.64%	153.10%	192.92%	138.94%	83.19%	76.11%	100.00%	-
DY	1.67	1.65	2.19	1.53	0.90	0.83	1.30	18.19%
YoY %	1.21%	-24.66%	43.14%	70.00%	8.43%	-36.15%	-	-
Horiz. %	128.46%	126.92%	168.46%	117.69%	69.23%	63.85%	100.00%	-
P/NAPS	8.69	8.37	11.09	14.35	22.33	27.59	24.38	-49.75%
YoY %	3.82%	-24.53%	-22.72%	-35.74%	-19.06%	13.17%	-	-
Horiz. %	35.64%	34.33%	45.49%	58.86%	91.59%	113.17%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	23/07/20	21/05/20	20/02/20	31/10/19	25/07/19	28/05/19	21/02/19	-
Price	10.38	13.30	12.70	18.82	29.60	33.44	37.30	-
P/RPS	5.42	7.89	5.47	9.20	13.19	15.38	13.82	-46.45%
YoY %	-31.31%	44.24%	-40.54%	-30.25%	-14.24%	11.29%	-	-
Horiz. %	39.22%	57.09%	39.58%	66.57%	95.44%	111.29%	100.00%	-
P/EPS	54.27	74.80	38.63	63.37	109.43	107.77	91.52	-29.44%
YoY %	-27.45%	93.63%	-39.04%	-42.09%	1.54%	17.76%	-	-
Horiz. %	59.30%	81.73%	42.21%	69.24%	119.57%	117.76%	100.00%	-
EY	1.84	1.34	2.59	1.58	0.91	0.93	1.09	41.81%
YoY %	37.31%	-48.26%	63.92%	73.63%	-2.15%	-14.68%	-	-
Horiz. %	168.81%	122.94%	237.61%	144.95%	83.49%	85.32%	100.00%	-
DY	1.73	1.28	2.60	1.54	0.88	0.90	1.26	23.55%
YoY %	35.16%	-50.77%	68.83%	75.00%	-2.22%	-28.57%	-	-
Horiz. %	137.30%	101.59%	206.35%	122.22%	69.84%	71.43%	100.00%	-
P/NAPS	8.37	10.81	9.34	14.26	22.95	25.53	25.20	-52.07%
YoY %	-22.57%	15.74%	-34.50%	-37.86%	-10.11%	1.31%	-	-
Horiz. %	33.21%	42.90%	37.06%	56.59%	91.07%	101.31%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:50:00

ADX

10 Mins

SELL

2024-06-26 16:50:00

ADX

5 Mins

SELL

2024-06-26 16:40:00

ADX

10 Mins

BUY

2024-06-26 16:40:00

ADX

5 Mins

BUY

2024-06-26 11:20:00

EMA 5

10 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

619

PTRANS

PERAK TRANSIT BERHAD

618

NOTION

NOTION VTEC BHD

607

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

563

SNS

SNS NETWORK TECHNOLOGY BERHAD

432

GENTING

GENTING BHD

404

PBBANK

PUBLIC BANK BHD

403

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

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