[BAT] QoQ TTM Result on 30-Sep-2020 [#3]

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	2,450,097	2,400,887	2,315,481	2,317,699	2,274,525	2,368,742	2,508,554	-1.56%
YoY %	2.05%	3.69%	-0.10%	1.90%	-3.98%	-5.57%	-	-
Horiz. %	97.67%	95.71%	92.30%	92.39%	90.67%	94.43%	100.00%	-
PBT	369,931	345,405	329,285	363,006	387,993	412,604	462,254	-13.81%
YoY %	7.10%	4.90%	-9.29%	-6.44%	-5.96%	-10.74%	-	-
Horiz. %	80.03%	74.72%	71.23%	78.53%	83.94%	89.26%	100.00%	-
Tax	-98,738	-91,219	-87,446	-96,184	-101,782	-104,739	-116,555	-10.47%
YoY %	-8.24%	-4.31%	9.08%	5.50%	2.82%	10.14%	-	-
Horiz. %	84.71%	78.26%	75.03%	82.52%	87.33%	89.86%	100.00%	-
NP	271,193	254,186	241,839	266,822	286,211	307,865	345,699	-14.95%
YoY %	6.69%	5.11%	-9.36%	-6.77%	-7.03%	-10.94%	-	-
Horiz. %	78.45%	73.53%	69.96%	77.18%	82.79%	89.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,193	254,186	241,839	262,983	284,041	306,662	344,496	-14.75%
YoY %	6.69%	5.11%	-8.04%	-7.41%	-7.38%	-10.98%	-	-
Horiz. %	78.72%	73.78%	70.20%	76.34%	82.45%	89.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.69%	26.41%	26.56%	26.50%	26.23%	25.38%	25.21%	-
YoY %	1.06%	-0.56%	0.23%	1.03%	3.35%	0.67%	-	-
Horiz. %	105.87%	104.76%	105.36%	105.12%	104.05%	100.67%	100.00%	-
Total Cost	2,178,904	2,146,701	2,073,642	2,050,877	1,988,314	2,060,877	2,162,855	0.49%
YoY %	1.50%	3.52%	1.11%	3.15%	-3.52%	-4.71%	-	-
Horiz. %	100.74%	99.25%	95.88%	94.82%	91.93%	95.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,044	362,623	374,044	362,623	354,057	351,201	388,320	-2.46%
YoY %	3.15%	-3.05%	3.15%	2.42%	0.81%	-9.56%	-	-
Horiz. %	96.32%	93.38%	96.32%	93.38%	91.18%	90.44%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	265,542	248,411	236,989	254,121	276,964	299,806	336,925	-14.68%
YoY %	6.90%	4.82%	-6.74%	-8.25%	-7.62%	-11.02%	-	-
Horiz. %	78.81%	73.73%	70.34%	75.42%	82.20%	88.98%	100.00%	-
Div Payout %	97.92%	97.73%	97.99%	96.63%	97.51%	97.76%	97.80%	-
YoY %	0.19%	-0.27%	1.41%	-0.90%	-0.26%	-0.04%	-	-
Horiz. %	100.12%	99.93%	100.19%	98.80%	99.70%	99.96%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	374,044	362,623	374,044	362,623	354,057	351,201	388,320	-2.46%
YoY %	3.15%	-3.05%	3.15%	2.42%	0.81%	-9.56%	-	-
Horiz. %	96.32%	93.38%	96.32%	93.38%	91.18%	90.44%	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%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	11.07%	10.59%	10.44%	11.51%	12.58%	13.00%	13.78%	-
YoY %	4.53%	1.44%	-9.30%	-8.51%	-3.23%	-5.66%	-	-
Horiz. %	80.33%	76.85%	75.76%	83.53%	91.29%	94.34%	100.00%	-
ROE	72.50%	70.10%	64.66%	72.52%	80.22%	87.32%	88.71%	-
YoY %	3.42%	8.41%	-10.84%	-9.60%	-8.13%	-1.57%	-	-
Horiz. %	81.73%	79.02%	72.89%	81.75%	90.43%	98.43%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	858.09	840.85	810.94	811.72	796.60	829.59	878.56	-1.56%
YoY %	2.05%	3.69%	-0.10%	1.90%	-3.98%	-5.57%	-	-
Horiz. %	97.67%	95.71%	92.30%	92.39%	90.67%	94.43%	100.00%	-
EPS	94.98	89.02	84.70	92.10	99.48	107.40	120.65	-14.75%
YoY %	6.70%	5.10%	-8.03%	-7.42%	-7.37%	-10.98%	-	-
Horiz. %	78.72%	73.78%	70.20%	76.34%	82.45%	89.02%	100.00%	-
DPS	93.00	87.00	83.00	89.00	97.00	105.00	118.00	-14.68%
YoY %	6.90%	4.82%	-6.74%	-8.25%	-7.62%	-11.02%	-	-
Horiz. %	78.81%	73.73%	70.34%	75.42%	82.20%	88.98%	100.00%	-
NAPS	1.31	1.27	1.31	1.27	1.24	1.23	1.36	-2.46%
YoY %	3.15%	-3.05%	3.15%	2.42%	0.81%	-9.56%	-	-
Horiz. %	96.32%	93.38%	96.32%	93.38%	91.18%	90.44%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	858.09	840.85	810.94	811.72	796.60	829.59	878.56	-1.56%
YoY %	2.05%	3.69%	-0.10%	1.90%	-3.98%	-5.57%	-	-
Horiz. %	97.67%	95.71%	92.30%	92.39%	90.67%	94.43%	100.00%	-
EPS	94.98	89.02	84.70	92.10	99.48	107.40	120.65	-14.75%
YoY %	6.70%	5.10%	-8.03%	-7.42%	-7.37%	-10.98%	-	-
Horiz. %	78.72%	73.78%	70.20%	76.34%	82.45%	89.02%	100.00%	-
DPS	93.00	87.00	83.00	89.00	97.00	105.00	118.00	-14.68%
YoY %	6.90%	4.82%	-6.74%	-8.25%	-7.62%	-11.02%	-	-
Horiz. %	78.81%	73.73%	70.34%	75.42%	82.20%	88.98%	100.00%	-
NAPS	1.31	1.27	1.31	1.27	1.24	1.23	1.36	-2.46%
YoY %	3.15%	-3.05%	3.15%	2.42%	0.81%	-9.56%	-	-
Horiz. %	96.32%	93.38%	96.32%	93.38%	91.18%	90.44%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	14.28	13.10	14.08	10.02	10.78	10.30	15.08	-
P/RPS	1.66	1.56	1.74	1.23	1.35	1.24	1.72	-2.34%
YoY %	6.41%	-10.34%	41.46%	-8.89%	8.87%	-27.91%	-	-
Horiz. %	96.51%	90.70%	101.16%	71.51%	78.49%	72.09%	100.00%	-
P/EPS	15.03	14.72	16.62	10.88	10.84	9.59	12.50	13.08%
YoY %	2.11%	-11.43%	52.76%	0.37%	13.03%	-23.28%	-	-
Horiz. %	120.24%	117.76%	132.96%	87.04%	86.72%	76.72%	100.00%	-
EY	6.65	6.80	6.02	9.19	9.23	10.43	8.00	-11.60%
YoY %	-2.21%	12.96%	-34.49%	-0.43%	-11.51%	30.37%	-	-
Horiz. %	83.12%	85.00%	75.25%	114.88%	115.38%	130.38%	100.00%	-
DY	6.51	6.64	5.89	8.88	9.00	10.19	7.82	-11.51%
YoY %	-1.96%	12.73%	-33.67%	-1.33%	-11.68%	30.31%	-	-
Horiz. %	83.25%	84.91%	75.32%	113.55%	115.09%	130.31%	100.00%	-
P/NAPS	10.90	10.31	10.75	7.89	8.69	8.37	11.09	-1.14%
YoY %	5.72%	-4.09%	36.25%	-9.21%	3.82%	-24.53%	-	-
Horiz. %	98.29%	92.97%	96.93%	71.15%	78.36%	75.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	26/07/21	31/05/21	10/02/21	28/10/20	23/07/20	21/05/20	20/02/20	-
Price	14.58	15.76	13.16	9.95	10.38	13.30	12.70	-
P/RPS	1.70	1.87	1.62	1.23	1.30	1.60	1.45	11.19%
YoY %	-9.09%	15.43%	31.71%	-5.38%	-18.75%	10.34%	-	-
Horiz. %	117.24%	128.97%	111.72%	84.83%	89.66%	110.34%	100.00%	-
P/EPS	15.35	17.70	15.54	10.80	10.43	12.38	10.53	28.59%
YoY %	-13.28%	13.90%	43.89%	3.55%	-15.75%	17.57%	-	-
Horiz. %	145.77%	168.09%	147.58%	102.56%	99.05%	117.57%	100.00%	-
EY	6.51	5.65	6.44	9.26	9.58	8.08	9.50	-22.29%
YoY %	15.22%	-12.27%	-30.45%	-3.34%	18.56%	-14.95%	-	-
Horiz. %	68.53%	59.47%	67.79%	97.47%	100.84%	85.05%	100.00%	-
DY	6.38	5.52	6.31	8.94	9.34	7.89	9.29	-22.17%
YoY %	15.58%	-12.52%	-29.42%	-4.28%	18.38%	-15.07%	-	-
Horiz. %	68.68%	59.42%	67.92%	96.23%	100.54%	84.93%	100.00%	-
P/NAPS	11.13	12.41	10.05	7.83	8.37	10.81	9.34	12.41%
YoY %	-10.31%	23.48%	28.35%	-6.45%	-22.57%	15.74%	-	-
Horiz. %	119.16%	132.87%	107.60%	83.83%	89.61%	115.74%	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

715

JCY

JCY INTERNATIONAL BERHAD

682

MPI

MALAYSIAN PACIFIC INDUSTRIES

581

GENTING

GENTING BHD

567

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

505

PBBANK

PUBLIC BANK BHD

490

YTLPOWR

YTL POWER INTERNATIONAL BHD

480

MAYBANK

MALAYAN BANKING BHD

463

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