[BAT] QoQ Quarter Result on 31-Mar-2022 [#1]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Quarter Result
Revenue	770,657	666,901	637,457	521,559	861,885	613,020	595,798	18.66%
YoY %	15.56%	4.62%	22.22%	-39.49%	40.60%	2.89%	-	-
Horiz. %	129.35%	111.93%	106.99%	87.54%	144.66%	102.89%	100.00%	-
PBT	94,288	110,822	103,226	77,076	104,904	103,531	102,623	-5.47%
YoY %	-14.92%	7.36%	33.93%	-26.53%	1.33%	0.88%	-	-
Horiz. %	91.88%	107.99%	100.59%	75.11%	102.22%	100.88%	100.00%	-
Tax	-32,560	-35,568	-29,977	-24,788	-33,449	-24,856	-31,005	3.30%
YoY %	8.46%	-18.65%	-20.93%	25.89%	-34.57%	19.83%	-	-
Horiz. %	105.02%	114.72%	96.68%	79.95%	107.88%	80.17%	100.00%	-
NP	61,728	75,254	73,249	52,288	71,455	78,675	71,618	-9.40%
YoY %	-17.97%	2.74%	40.09%	-26.82%	-9.18%	9.85%	-	-
Horiz. %	86.19%	105.08%	102.28%	73.01%	99.77%	109.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,728	75,254	73,249	52,288	71,455	78,675	71,618	-9.40%
YoY %	-17.97%	2.74%	40.09%	-26.82%	-9.18%	9.85%	-	-
Horiz. %	86.19%	105.08%	102.28%	73.01%	99.77%	109.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.53%	32.09%	29.04%	32.16%	31.89%	24.01%	30.21%	-
YoY %	7.60%	10.50%	-9.70%	0.85%	32.82%	-20.52%	-	-
Horiz. %	114.30%	106.22%	96.13%	106.45%	105.56%	79.48%	100.00%	-
Total Cost	708,929	591,647	564,208	469,271	790,430	534,345	524,180	22.22%
YoY %	19.82%	4.86%	20.23%	-40.63%	47.93%	1.94%	-	-
Horiz. %	135.25%	112.87%	107.64%	89.52%	150.79%	101.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	376,899	396,886	388,320	356,912	382,610	385,465	374,044	0.50%
YoY %	-5.04%	2.21%	8.80%	-6.72%	-0.74%	3.05%	-	-
Horiz. %	100.76%	106.11%	103.82%	95.42%	102.29%	103.05%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	59,961	71,382	71,382	48,540	77,093	74,237	68,527	-8.49%
YoY %	-16.00%	0.00%	47.06%	-37.04%	3.85%	8.33%	-	-
Horiz. %	87.50%	104.17%	104.17%	70.83%	112.50%	108.33%	100.00%	-
Div Payout %	97.14%	94.86%	97.45%	92.83%	107.89%	94.36%	95.68%	-
YoY %	2.40%	-2.66%	4.98%	-13.96%	14.34%	-1.38%	-	-
Horiz. %	101.53%	99.14%	101.85%	97.02%	112.76%	98.62%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	376,899	396,886	388,320	356,912	382,610	385,465	374,044	0.50%
YoY %	-5.04%	2.21%	8.80%	-6.72%	-0.74%	3.05%	-	-
Horiz. %	100.76%	106.11%	103.82%	95.42%	102.29%	103.05%	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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	8.01%	11.28%	11.49%	10.03%	8.29%	12.83%	12.02%	-
YoY %	-28.99%	-1.83%	14.56%	20.99%	-35.39%	6.74%	-	-
Horiz. %	66.64%	93.84%	95.59%	83.44%	68.97%	106.74%	100.00%	-
ROE	16.38%	18.96%	18.86%	14.65%	18.68%	20.41%	19.15%	-
YoY %	-13.61%	0.53%	28.74%	-21.57%	-8.48%	6.58%	-	-
Horiz. %	85.54%	99.01%	98.49%	76.50%	97.55%	106.58%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	269.90	233.57	223.25	182.66	301.85	214.70	208.66	18.66%
YoY %	15.55%	4.62%	22.22%	-39.49%	40.59%	2.89%	-	-
Horiz. %	129.35%	111.94%	106.99%	87.54%	144.66%	102.89%	100.00%	-
EPS	21.60	26.40	25.70	18.30	25.00	27.60	25.10	-9.50%
YoY %	-18.18%	2.72%	40.44%	-26.80%	-9.42%	9.96%	-	-
Horiz. %	86.06%	105.18%	102.39%	72.91%	99.60%	109.96%	100.00%	-
DPS	21.00	25.00	25.00	17.00	27.00	26.00	24.00	-8.49%
YoY %	-16.00%	0.00%	47.06%	-37.04%	3.85%	8.33%	-	-
Horiz. %	87.50%	104.17%	104.17%	70.83%	112.50%	108.33%	100.00%	-
NAPS	1.32	1.39	1.36	1.25	1.34	1.35	1.31	0.50%
YoY %	-5.04%	2.21%	8.80%	-6.72%	-0.74%	3.05%	-	-
Horiz. %	100.76%	106.11%	103.82%	95.42%	102.29%	103.05%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	269.90	233.57	223.25	182.66	301.85	214.70	208.66	18.66%
YoY %	15.55%	4.62%	22.22%	-39.49%	40.59%	2.89%	-	-
Horiz. %	129.35%	111.94%	106.99%	87.54%	144.66%	102.89%	100.00%	-
EPS	21.60	26.40	25.70	18.30	25.00	27.60	25.10	-9.50%
YoY %	-18.18%	2.72%	40.44%	-26.80%	-9.42%	9.96%	-	-
Horiz. %	86.06%	105.18%	102.39%	72.91%	99.60%	109.96%	100.00%	-
DPS	21.00	25.00	25.00	17.00	27.00	26.00	24.00	-8.49%
YoY %	-16.00%	0.00%	47.06%	-37.04%	3.85%	8.33%	-	-
Horiz. %	87.50%	104.17%	104.17%	70.83%	112.50%	108.33%	100.00%	-
NAPS	1.32	1.39	1.36	1.25	1.34	1.35	1.31	0.50%
YoY %	-5.04%	2.21%	8.80%	-6.72%	-0.74%	3.05%	-	-
Horiz. %	100.76%	106.11%	103.82%	95.42%	102.29%	103.05%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	11.22	10.26	10.80	12.44	13.98	14.12	14.28	-
P/RPS	4.16	4.39	4.84	6.81	4.63	6.58	6.84	-28.15%
YoY %	-5.24%	-9.30%	-28.93%	47.08%	-29.64%	-3.80%	-	-
Horiz. %	60.82%	64.18%	70.76%	99.56%	67.69%	96.20%	100.00%	-
P/EPS	51.90	38.93	42.10	67.93	55.86	51.24	56.93	-5.96%
YoY %	33.32%	-7.53%	-38.02%	21.61%	9.02%	-9.99%	-	-
Horiz. %	91.16%	68.38%	73.95%	119.32%	98.12%	90.01%	100.00%	-
EY	1.93	2.57	2.38	1.47	1.79	1.95	1.76	6.32%
YoY %	-24.90%	7.98%	61.90%	-17.88%	-8.21%	10.80%	-	-
Horiz. %	109.66%	146.02%	135.23%	83.52%	101.70%	110.80%	100.00%	-
DY	1.87	2.44	2.31	1.37	1.93	1.84	1.68	7.38%
YoY %	-23.36%	5.63%	68.61%	-29.02%	4.89%	9.52%	-	-
Horiz. %	111.31%	145.24%	137.50%	81.55%	114.88%	109.52%	100.00%	-
P/NAPS	8.50	7.38	7.94	9.95	10.43	10.46	10.90	-15.23%
YoY %	15.18%	-7.05%	-20.20%	-4.60%	-0.29%	-4.04%	-	-
Horiz. %	77.98%	67.71%	72.84%	91.28%	95.69%	95.96%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	08/02/23	27/10/22	21/07/22	27/05/22	08/02/22	28/10/21	26/07/21	-
Price	12.80	10.46	10.52	12.78	12.40	14.44	14.70	-
P/RPS	4.74	4.48	4.71	7.00	4.11	6.73	7.04	-23.12%
YoY %	5.80%	-4.88%	-32.71%	70.32%	-38.93%	-4.40%	-	-
Horiz. %	67.33%	63.64%	66.90%	99.43%	58.38%	95.60%	100.00%	-
P/EPS	59.21	39.69	41.01	69.79	49.55	52.41	58.61	0.67%
YoY %	49.18%	-3.22%	-41.24%	40.85%	-5.46%	-10.58%	-	-
Horiz. %	101.02%	67.72%	69.97%	119.08%	84.54%	89.42%	100.00%	-
EY	1.69	2.52	2.44	1.43	2.02	1.91	1.71	-0.77%
YoY %	-32.94%	3.28%	70.63%	-29.21%	5.76%	11.70%	-	-
Horiz. %	98.83%	147.37%	142.69%	83.63%	118.13%	111.70%	100.00%	-
DY	1.64	2.39	2.38	1.33	2.18	1.80	1.63	0.40%
YoY %	-31.38%	0.42%	78.95%	-38.99%	21.11%	10.43%	-	-
Horiz. %	100.61%	146.63%	146.01%	81.60%	133.74%	110.43%	100.00%	-
P/NAPS	9.70	7.53	7.74	10.22	9.25	10.70	11.22	-9.22%
YoY %	28.82%	-2.71%	-24.27%	10.49%	-13.55%	-4.63%	-	-
Horiz. %	86.45%	67.11%	68.98%	91.09%	82.44%	95.37%	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