[BAT] QoQ TTM Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	2,637,255	2,435,599	2,450,097	2,400,887	2,315,481	2,317,699	2,274,525	10.33%
YoY %	8.28%	-0.59%	2.05%	3.69%	-0.10%	1.90%	-	-
Horiz. %	115.95%	107.08%	107.72%	105.56%	101.80%	101.90%	100.00%	-
PBT	394,117	389,628	369,931	345,405	329,285	363,006	387,993	1.04%
YoY %	1.15%	5.32%	7.10%	4.90%	-9.29%	-6.44%	-	-
Horiz. %	101.58%	100.42%	95.34%	89.02%	84.87%	93.56%	100.00%	-
Tax	-109,256	-103,502	-98,738	-91,219	-87,446	-96,184	-101,782	4.82%
YoY %	-5.56%	-4.82%	-8.24%	-4.31%	9.08%	5.50%	-	-
Horiz. %	107.34%	101.69%	97.01%	89.62%	85.91%	94.50%	100.00%	-
NP	284,861	286,126	271,193	254,186	241,839	266,822	286,211	-0.31%
YoY %	-0.44%	5.51%	6.69%	5.11%	-9.36%	-6.77%	-	-
Horiz. %	99.53%	99.97%	94.75%	88.81%	84.50%	93.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284,861	286,126	271,193	254,186	241,839	262,983	284,041	0.19%
YoY %	-0.44%	5.51%	6.69%	5.11%	-8.04%	-7.41%	-	-
Horiz. %	100.29%	100.73%	95.48%	89.49%	85.14%	92.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.72%	26.56%	26.69%	26.41%	26.56%	26.50%	26.23%	-
YoY %	4.37%	-0.49%	1.06%	-0.56%	0.23%	1.03%	-	-
Horiz. %	105.68%	101.26%	101.75%	100.69%	101.26%	101.03%	100.00%	-
Total Cost	2,352,394	2,149,473	2,178,904	2,146,701	2,073,642	2,050,877	1,988,314	11.82%
YoY %	9.44%	-1.35%	1.50%	3.52%	1.11%	3.15%	-	-
Horiz. %	118.31%	108.11%	109.59%	107.97%	104.29%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,610	385,465	374,044	362,623	374,044	362,623	354,057	5.29%
YoY %	-0.74%	3.05%	3.15%	-3.05%	3.15%	2.42%	-	-
Horiz. %	108.06%	108.87%	105.65%	102.42%	105.65%	102.42%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	279,819	279,819	265,542	248,411	236,989	254,121	276,964	0.68%
YoY %	0.00%	5.38%	6.90%	4.82%	-6.74%	-8.25%	-	-
Horiz. %	101.03%	101.03%	95.88%	89.69%	85.57%	91.75%	100.00%	-
Div Payout %	98.23%	97.80%	97.92%	97.73%	97.99%	96.63%	97.51%	-
YoY %	0.44%	-0.12%	0.19%	-0.27%	1.41%	-0.90%	-	-
Horiz. %	100.74%	100.30%	100.42%	100.23%	100.49%	99.10%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	382,610	385,465	374,044	362,623	374,044	362,623	354,057	5.29%
YoY %	-0.74%	3.05%	3.15%	-3.05%	3.15%	2.42%	-	-
Horiz. %	108.06%	108.87%	105.65%	102.42%	105.65%	102.42%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	10.80%	11.75%	11.07%	10.59%	10.44%	11.51%	12.58%	-
YoY %	-8.09%	6.14%	4.53%	1.44%	-9.30%	-8.51%	-	-
Horiz. %	85.85%	93.40%	88.00%	84.18%	82.99%	91.49%	100.00%	-
ROE	74.45%	74.23%	72.50%	70.10%	64.66%	72.52%	80.22%	-
YoY %	0.30%	2.39%	3.42%	8.41%	-10.84%	-9.60%	-	-
Horiz. %	92.81%	92.53%	90.38%	87.38%	80.60%	90.40%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	923.64	853.01	858.09	840.85	810.94	811.72	796.60	10.33%
YoY %	8.28%	-0.59%	2.05%	3.69%	-0.10%	1.90%	-	-
Horiz. %	115.95%	107.08%	107.72%	105.55%	101.80%	101.90%	100.00%	-
EPS	99.77	100.21	94.98	89.02	84.70	92.10	99.48	0.19%
YoY %	-0.44%	5.51%	6.70%	5.10%	-8.03%	-7.42%	-	-
Horiz. %	100.29%	100.73%	95.48%	89.49%	85.14%	92.58%	100.00%	-
DPS	98.00	98.00	93.00	87.00	83.00	89.00	97.00	0.68%
YoY %	0.00%	5.38%	6.90%	4.82%	-6.74%	-8.25%	-	-
Horiz. %	101.03%	101.03%	95.88%	89.69%	85.57%	91.75%	100.00%	-
NAPS	1.34	1.35	1.31	1.27	1.31	1.27	1.24	5.29%
YoY %	-0.74%	3.05%	3.15%	-3.05%	3.15%	2.42%	-	-
Horiz. %	108.06%	108.87%	105.65%	102.42%	105.65%	102.42%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	923.64	853.01	858.09	840.85	810.94	811.72	796.60	10.33%
YoY %	8.28%	-0.59%	2.05%	3.69%	-0.10%	1.90%	-	-
Horiz. %	115.95%	107.08%	107.72%	105.55%	101.80%	101.90%	100.00%	-
EPS	99.77	100.21	94.98	89.02	84.70	92.10	99.48	0.19%
YoY %	-0.44%	5.51%	6.70%	5.10%	-8.03%	-7.42%	-	-
Horiz. %	100.29%	100.73%	95.48%	89.49%	85.14%	92.58%	100.00%	-
DPS	98.00	98.00	93.00	87.00	83.00	89.00	97.00	0.68%
YoY %	0.00%	5.38%	6.90%	4.82%	-6.74%	-8.25%	-	-
Horiz. %	101.03%	101.03%	95.88%	89.69%	85.57%	91.75%	100.00%	-
NAPS	1.34	1.35	1.31	1.27	1.31	1.27	1.24	5.29%
YoY %	-0.74%	3.05%	3.15%	-3.05%	3.15%	2.42%	-	-
Horiz. %	108.06%	108.87%	105.65%	102.42%	105.65%	102.42%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	13.98	14.12	14.28	13.10	14.08	10.02	10.78	-
P/RPS	1.51	1.66	1.66	1.56	1.74	1.23	1.35	7.73%
YoY %	-9.04%	0.00%	6.41%	-10.34%	41.46%	-8.89%	-	-
Horiz. %	111.85%	122.96%	122.96%	115.56%	128.89%	91.11%	100.00%	-
P/EPS	14.01	14.09	15.03	14.72	16.62	10.88	10.84	18.59%
YoY %	-0.57%	-6.25%	2.11%	-11.43%	52.76%	0.37%	-	-
Horiz. %	129.24%	129.98%	138.65%	135.79%	153.32%	100.37%	100.00%	-
EY	7.14	7.10	6.65	6.80	6.02	9.19	9.23	-15.69%
YoY %	0.56%	6.77%	-2.21%	12.96%	-34.49%	-0.43%	-	-
Horiz. %	77.36%	76.92%	72.05%	73.67%	65.22%	99.57%	100.00%	-
DY	7.01	6.94	6.51	6.64	5.89	8.88	9.00	-15.30%
YoY %	1.01%	6.61%	-1.96%	12.73%	-33.67%	-1.33%	-	-
Horiz. %	77.89%	77.11%	72.33%	73.78%	65.44%	98.67%	100.00%	-
P/NAPS	10.43	10.46	10.90	10.31	10.75	7.89	8.69	12.90%
YoY %	-0.29%	-4.04%	5.72%	-4.09%	36.25%	-9.21%	-	-
Horiz. %	120.02%	120.37%	125.43%	118.64%	123.71%	90.79%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	08/02/22	28/10/21	26/07/21	31/05/21	10/02/21	28/10/20	23/07/20	-
Price	12.40	14.44	14.58	15.76	13.16	9.95	10.38	-
P/RPS	1.34	1.69	1.70	1.87	1.62	1.23	1.30	2.03%
YoY %	-20.71%	-0.59%	-9.09%	15.43%	31.71%	-5.38%	-	-
Horiz. %	103.08%	130.00%	130.77%	143.85%	124.62%	94.62%	100.00%	-
P/EPS	12.43	14.41	15.35	17.70	15.54	10.80	10.43	12.37%
YoY %	-13.74%	-6.12%	-13.28%	13.90%	43.89%	3.55%	-	-
Horiz. %	119.18%	138.16%	147.17%	169.70%	148.99%	103.55%	100.00%	-
EY	8.05	6.94	6.51	5.65	6.44	9.26	9.58	-10.92%
YoY %	15.99%	6.61%	15.22%	-12.27%	-30.45%	-3.34%	-	-
Horiz. %	84.03%	72.44%	67.95%	58.98%	67.22%	96.66%	100.00%	-
DY	7.90	6.79	6.38	5.52	6.31	8.94	9.34	-10.53%
YoY %	16.35%	6.43%	15.58%	-12.52%	-29.42%	-4.28%	-	-
Horiz. %	84.58%	72.70%	68.31%	59.10%	67.56%	95.72%	100.00%	-
P/NAPS	9.25	10.70	11.13	12.41	10.05	7.83	8.37	6.87%
YoY %	-13.55%	-3.86%	-10.31%	23.48%	28.35%	-6.45%	-	-
Horiz. %	110.51%	127.84%	132.97%	148.27%	120.07%	93.55%	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

2024-06-11 11:00:00

EMA 5

30 Mins

SELL

2024-06-11 10:50:00

EMA 5

10 Mins

SELL

2024-06-11 10:50:00

EMA 5

5 Mins

SELL

2024-06-11 10:45:00

ADX

5 Mins

SELL

2024-06-11 10:45:00

TURTLE SYSTEM 20

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

JCY

JCY INTERNATIONAL BERHAD

570

DSONIC

DATASONIC GROUP BERHAD

459

MPI

MALAYSIAN PACIFIC INDUSTRIES

438

PTRANS

PERAK TRANSIT BERHAD

420

GENTING

GENTING BHD

405

HLIND

HONG LEONG INDUSTRIES BHD

389

YTLPOWR

YTL POWER INTERNATIONAL BHD

360

PBBANK

PUBLIC BANK BHD

344

MAYBANK

MALAYAN BANKING BHD

336

Daily Stocks

0.105

+0.01

227,467,300

INIX-OR

0.02

0.00

141,839,900

YNHPROP

0.775

+0.105

120,995,300

JCY

0.735

+0.07

115,696,800

HSI-CV7

0.10

-0.01

98,615,300

HSI-HU8

0.13

+0.01

96,848,600

TALAMT

0.02

+0.005

95,731,600

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.165

-0.015

63,804,200

SMTRACK

0.04

0.00

62,254,900

More active Stocks

SUNCON

3.77

+0.46

12,745,100

GAMUDA

6.39

+0.27

7,162,900

SAM

6.69

+0.26

571,200

HUPSENG

1.25

+0.24

14,807,700

VSTECS

4.30

+0.23

2,926,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

WCT-C28

0.31

+0.16

1,527,100

DLADY

37.68

+0.16

18,400

SUNCON-C11

0.57

+0.155

1,614,400

More gainer Stocks

NESTLE

124.00

-2.30

8,300

PETDAG

17.36

-0.74

618,100

UTDPLT

24.34

-0.28

216,700

DIALOG-C1O

0.08

-0.26

150,900

KLK

20.66

-0.20

592,300

F&N

31.90

-0.20

78,800

ORIENT

6.97

-0.18

1,220,900

HSI-CXT

0.895

-0.175

100,000

HSI-CVG

0.35

-0.17

10,000

HSI-CXD

1.28

-0.17

1,000

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