[BAT] QoQ TTM Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	2,315,481	2,317,699	2,274,525	2,368,742	2,508,554	2,616,730	2,767,914	-11.16%
YoY %	-0.10%	1.90%	-3.98%	-5.57%	-4.13%	-5.46%	-	-
Horiz. %	83.65%	83.73%	82.17%	85.58%	90.63%	94.54%	100.00%	-
PBT	329,285	363,006	387,993	412,604	462,254	487,070	566,883	-30.26%
YoY %	-9.29%	-6.44%	-5.96%	-10.74%	-5.09%	-14.08%	-	-
Horiz. %	58.09%	64.04%	68.44%	72.78%	81.54%	85.92%	100.00%	-
Tax	-87,446	-96,184	-101,782	-104,739	-116,555	-122,708	-139,846	-26.77%
YoY %	9.08%	5.50%	2.82%	10.14%	5.01%	12.25%	-	-
Horiz. %	62.53%	68.78%	72.78%	74.90%	83.35%	87.75%	100.00%	-
NP	241,839	266,822	286,211	307,865	345,699	364,362	427,037	-31.43%
YoY %	-9.36%	-6.77%	-7.03%	-10.94%	-5.12%	-14.68%	-	-
Horiz. %	56.63%	62.48%	67.02%	72.09%	80.95%	85.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,839	262,983	284,041	306,662	344,496	366,998	428,004	-31.53%
YoY %	-8.04%	-7.41%	-7.38%	-10.98%	-6.13%	-14.25%	-	-
Horiz. %	56.50%	61.44%	66.36%	71.65%	80.49%	85.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.56%	26.50%	26.23%	25.38%	25.21%	25.19%	24.67%	-
YoY %	0.23%	1.03%	3.35%	0.67%	0.08%	2.11%	-	-
Horiz. %	107.66%	107.42%	106.32%	102.88%	102.19%	102.11%	100.00%	-
Total Cost	2,073,642	2,050,877	1,988,314	2,060,877	2,162,855	2,252,368	2,340,877	-7.72%
YoY %	1.11%	3.15%	-3.52%	-4.71%	-3.97%	-3.78%	-	-
Horiz. %	88.58%	87.61%	84.94%	88.04%	92.40%	96.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,044	362,623	354,057	351,201	388,320	376,899	368,333	1.02%
YoY %	3.15%	2.42%	0.81%	-9.56%	3.03%	2.33%	-	-
Horiz. %	101.55%	98.45%	96.12%	95.35%	105.43%	102.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	236,989	254,121	276,964	299,806	336,925	376,899	408,307	-30.30%
YoY %	-6.74%	-8.25%	-7.62%	-11.02%	-10.61%	-7.69%	-	-
Horiz. %	58.04%	62.24%	67.83%	73.43%	82.52%	92.31%	100.00%	-
Div Payout %	97.99%	96.63%	97.51%	97.76%	97.80%	102.70%	95.40%	-
YoY %	1.41%	-0.90%	-0.26%	-0.04%	-4.77%	7.65%	-	-
Horiz. %	102.71%	101.29%	102.21%	102.47%	102.52%	107.65%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	374,044	362,623	354,057	351,201	388,320	376,899	368,333	1.02%
YoY %	3.15%	2.42%	0.81%	-9.56%	3.03%	2.33%	-	-
Horiz. %	101.55%	98.45%	96.12%	95.35%	105.43%	102.33%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	10.44%	11.51%	12.58%	13.00%	13.78%	13.92%	15.43%	-
YoY %	-9.30%	-8.51%	-3.23%	-5.66%	-1.01%	-9.79%	-	-
Horiz. %	67.66%	74.59%	81.53%	84.25%	89.31%	90.21%	100.00%	-
ROE	64.66%	72.52%	80.22%	87.32%	88.71%	97.37%	116.20%	-
YoY %	-10.84%	-9.60%	-8.13%	-1.57%	-8.89%	-16.20%	-	-
Horiz. %	55.65%	62.41%	69.04%	75.15%	76.34%	83.80%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	810.94	811.72	796.60	829.59	878.56	916.45	969.40	-11.17%
YoY %	-0.10%	1.90%	-3.98%	-5.57%	-4.13%	-5.46%	-	-
Horiz. %	83.65%	83.73%	82.17%	85.58%	90.63%	94.54%	100.00%	-
EPS	84.70	92.10	99.48	107.40	120.65	128.53	149.90	-31.53%
YoY %	-8.03%	-7.42%	-7.37%	-10.98%	-6.13%	-14.26%	-	-
Horiz. %	56.50%	61.44%	66.36%	71.65%	80.49%	85.74%	100.00%	-
DPS	83.00	89.00	97.00	105.00	118.00	132.00	143.00	-30.30%
YoY %	-6.74%	-8.25%	-7.62%	-11.02%	-10.61%	-7.69%	-	-
Horiz. %	58.04%	62.24%	67.83%	73.43%	82.52%	92.31%	100.00%	-
NAPS	1.31	1.27	1.24	1.23	1.36	1.32	1.29	1.02%
YoY %	3.15%	2.42%	0.81%	-9.56%	3.03%	2.33%	-	-
Horiz. %	101.55%	98.45%	96.12%	95.35%	105.43%	102.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	810.94	811.72	796.60	829.59	878.56	916.45	969.40	-11.17%
YoY %	-0.10%	1.90%	-3.98%	-5.57%	-4.13%	-5.46%	-	-
Horiz. %	83.65%	83.73%	82.17%	85.58%	90.63%	94.54%	100.00%	-
EPS	84.70	92.10	99.48	107.40	120.65	128.53	149.90	-31.53%
YoY %	-8.03%	-7.42%	-7.37%	-10.98%	-6.13%	-14.26%	-	-
Horiz. %	56.50%	61.44%	66.36%	71.65%	80.49%	85.74%	100.00%	-
DPS	83.00	89.00	97.00	105.00	118.00	132.00	143.00	-30.30%
YoY %	-6.74%	-8.25%	-7.62%	-11.02%	-10.61%	-7.69%	-	-
Horiz. %	58.04%	62.24%	67.83%	73.43%	82.52%	92.31%	100.00%	-
NAPS	1.31	1.27	1.24	1.23	1.36	1.32	1.29	1.02%
YoY %	3.15%	2.42%	0.81%	-9.56%	3.03%	2.33%	-	-
Horiz. %	101.55%	98.45%	96.12%	95.35%	105.43%	102.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	14.08	10.02	10.78	10.30	15.08	18.94	28.80	-
P/RPS	1.74	1.23	1.35	1.24	1.72	2.07	2.97	-29.87%
YoY %	41.46%	-8.89%	8.87%	-27.91%	-16.91%	-30.30%	-	-
Horiz. %	58.59%	41.41%	45.45%	41.75%	57.91%	69.70%	100.00%	-
P/EPS	16.62	10.88	10.84	9.59	12.50	14.74	19.21	-9.16%
YoY %	52.76%	0.37%	13.03%	-23.28%	-15.20%	-23.27%	-	-
Horiz. %	86.52%	56.64%	56.43%	49.92%	65.07%	76.73%	100.00%	-
EY	6.02	9.19	9.23	10.43	8.00	6.79	5.20	10.20%
YoY %	-34.49%	-0.43%	-11.51%	30.37%	17.82%	30.58%	-	-
Horiz. %	115.77%	176.73%	177.50%	200.58%	153.85%	130.58%	100.00%	-
DY	5.89	8.88	9.00	10.19	7.82	6.97	4.97	11.93%
YoY %	-33.67%	-1.33%	-11.68%	30.31%	12.20%	40.24%	-	-
Horiz. %	118.51%	178.67%	181.09%	205.03%	157.34%	140.24%	100.00%	-
P/NAPS	10.75	7.89	8.69	8.37	11.09	14.35	22.33	-38.43%
YoY %	36.25%	-9.21%	3.82%	-24.53%	-22.72%	-35.74%	-	-
Horiz. %	48.14%	35.33%	38.92%	37.48%	49.66%	64.26%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	10/02/21	28/10/20	23/07/20	21/05/20	20/02/20	31/10/19	25/07/19	-
Price	13.16	9.95	10.38	13.30	12.70	18.82	29.60	-
P/RPS	1.62	1.23	1.30	1.60	1.45	2.05	3.05	-34.28%
YoY %	31.71%	-5.38%	-18.75%	10.34%	-29.27%	-32.79%	-	-
Horiz. %	53.11%	40.33%	42.62%	52.46%	47.54%	67.21%	100.00%	-
P/EPS	15.54	10.80	10.43	12.38	10.53	14.64	19.75	-14.70%
YoY %	43.89%	3.55%	-15.75%	17.57%	-28.07%	-25.87%	-	-
Horiz. %	78.68%	54.68%	52.81%	62.68%	53.32%	74.13%	100.00%	-
EY	6.44	9.26	9.58	8.08	9.50	6.83	5.06	17.35%
YoY %	-30.45%	-3.34%	18.56%	-14.95%	39.09%	34.98%	-	-
Horiz. %	127.27%	183.00%	189.33%	159.68%	187.75%	134.98%	100.00%	-
DY	6.31	8.94	9.34	7.89	9.29	7.01	4.83	19.40%
YoY %	-29.42%	-4.28%	18.38%	-15.07%	32.52%	45.13%	-	-
Horiz. %	130.64%	185.09%	193.37%	163.35%	192.34%	145.13%	100.00%	-
P/NAPS	10.05	7.83	8.37	10.81	9.34	14.26	22.95	-42.18%
YoY %	28.35%	-6.45%	-22.57%	15.74%	-34.50%	-37.86%	-	-
Horiz. %	43.79%	34.12%	36.47%	47.10%	40.70%	62.14%	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 - 11 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

JCY

JCY INTERNATIONAL BERHAD

497

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

HLIND

HONG LEONG INDUSTRIES BHD

299

SNS

SNS NETWORK TECHNOLOGY BERHAD

285

PTRANS

PERAK TRANSIT BERHAD

277

YTLPOWR

YTL POWER INTERNATIONAL BHD

243

DNEX

DAGANG NEXCHANGE BERHAD

218

GENTING

GENTING BHD

217

NOTION

NOTION VTEC BHD

212

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

0.115

+0.01

128,466,000

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.855

+0.10

65,461,400

E&O-LR

0.055

+0.01

56,261,700

HSI-CV7

0.09

-0.025

48,210,900

JCY

0.825

+0.03

47,886,700

TALAMT

0.02

0.00

44,979,100

HSI-HU8

0.135

+0.015

42,952,400

SYSTECH-WA

0.165

+0.16

42,072,600

More active Stocks

MPI

40.50

+1.98

131,300

NESTLE

125.00

+1.00

200

VITROX

5.19

+0.34

2,358,000

KLK

20.90

+0.32

121,200

INARI

3.78

+0.30

17,037,100

PIE

6.42

+0.27

196,300

KESM

6.50

+0.25

14,600

6.83

+0.24

3,704,900

SYSTECH-WA

0.165

+0.16

42,072,600

GREATEC

5.43

+0.16

616,100

More gainer Stocks

PANAMY

20.20

-0.20

13,300

HSI-CVY

0.30

-0.195

30,000

KUAISHO-C17

0.08

-0.12

58,800

GENM-C2V

0.04

-0.11

1,300

HARBOUR

1.61

-0.09

2,127,700

MBMR

5.26

-0.09

174,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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