[BAT] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	2,233,520	2,434,556	2,367,160	2,207,002	2,461,476	2,736,430	3,069,461	-5.15%
YoY %	-8.26%	2.85%	7.26%	-10.34%	-10.05%	-10.85%	-	-
Horiz. %	72.77%	79.32%	77.12%	71.90%	80.19%	89.15%	100.00%	-
PBT	265,949	388,165	385,617	305,160	437,490	618,742	716,308	-15.21%
YoY %	-31.49%	0.66%	26.37%	-30.25%	-29.29%	-13.62%	-	-
Horiz. %	37.13%	54.19%	53.83%	42.60%	61.08%	86.38%	100.00%	-
Tax	-69,438	-120,444	-101,076	-79,668	-106,829	-149,189	-167,512	-13.64%
YoY %	42.35%	-19.16%	-26.87%	25.42%	28.39%	10.94%	-	-
Horiz. %	41.45%	71.90%	60.34%	47.56%	63.77%	89.06%	100.00%	-
NP	196,510	267,721	284,541	225,492	330,661	469,553	548,796	-15.72%
YoY %	-26.60%	-5.91%	26.19%	-31.81%	-29.58%	-14.44%	-	-
Horiz. %	35.81%	48.78%	51.85%	41.09%	60.25%	85.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	196,510	267,721	284,541	225,492	333,266	469,553	535,320	-15.37%
YoY %	-26.60%	-5.91%	26.19%	-32.34%	-29.02%	-12.29%	-	-
Horiz. %	36.71%	50.01%	53.15%	42.12%	62.26%	87.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	31.03%	26.21%	26.11%	24.42%	24.11%	23.39%	-
YoY %	-15.86%	18.39%	0.38%	6.92%	1.29%	3.08%	-	-
Horiz. %	111.63%	132.66%	112.06%	111.63%	104.40%	103.08%	100.00%	-
Total Cost	2,037,009	2,166,834	2,082,618	1,981,510	2,130,814	2,266,877	2,520,665	-3.48%
YoY %	-5.99%	4.04%	5.10%	-7.01%	-6.00%	-10.07%	-	-
Horiz. %	80.81%	85.96%	82.62%	78.61%	84.53%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,320	396,886	385,465	362,623	376,899	419,729	425,439	-1.50%
YoY %	-2.16%	2.96%	6.30%	-3.79%	-10.20%	-1.34%	-	-
Horiz. %	91.28%	93.29%	90.60%	85.24%	88.59%	98.66%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	72,334	255,073	270,301	213,195	323,600	411,163	479,690	-27.03%
YoY %	-71.64%	-5.63%	26.79%	-34.12%	-21.30%	-14.29%	-	-
Horiz. %	15.08%	53.17%	56.35%	44.44%	67.46%	85.71%	100.00%	-
Div Payout %	36.81%	95.28%	95.00%	94.55%	97.10%	87.56%	89.61%	-
YoY %	-61.37%	0.29%	0.48%	-2.63%	10.90%	-2.29%	-	-
Horiz. %	41.08%	106.33%	106.01%	105.51%	108.36%	97.71%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	388,320	396,886	385,465	362,623	376,899	419,729	425,439	-1.50%
YoY %	-2.16%	2.96%	6.30%	-3.79%	-10.20%	-1.34%	-	-
Horiz. %	91.28%	93.29%	90.60%	85.24%	88.59%	98.66%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.80%	11.00%	12.02%	10.22%	13.43%	17.16%	17.88%	-
YoY %	-20.00%	-8.49%	17.61%	-23.90%	-21.74%	-4.03%	-	-
Horiz. %	49.22%	61.52%	67.23%	57.16%	75.11%	95.97%	100.00%	-
ROE	50.61%	67.46%	73.82%	62.18%	88.42%	111.87%	125.83%	-
YoY %	-24.98%	-8.62%	18.72%	-29.68%	-20.96%	-11.09%	-	-
Horiz. %	40.22%	53.61%	58.67%	49.42%	70.27%	88.91%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	782.24	852.64	829.04	772.95	862.07	958.37	1,075.00	-5.15%
YoY %	-8.26%	2.85%	7.26%	-10.34%	-10.05%	-10.85%	-	-
Horiz. %	72.77%	79.32%	77.12%	71.90%	80.19%	89.15%	100.00%	-
EPS	68.80	93.73	99.60	78.93	115.87	164.40	192.27	-15.73%
YoY %	-26.60%	-5.89%	26.19%	-31.88%	-29.52%	-14.50%	-	-
Horiz. %	35.78%	48.75%	51.80%	41.05%	60.26%	85.50%	100.00%	-
DPS	25.33	89.33	94.67	74.67	113.33	144.00	168.00	-27.03%
YoY %	-71.64%	-5.64%	26.78%	-34.11%	-21.30%	-14.29%	-	-
Horiz. %	15.08%	53.17%	56.35%	44.45%	67.46%	85.71%	100.00%	-
NAPS	1.36	1.39	1.35	1.27	1.32	1.47	1.49	-1.50%
YoY %	-2.16%	2.96%	6.30%	-3.79%	-10.20%	-1.34%	-	-
Horiz. %	91.28%	93.29%	90.60%	85.23%	88.59%	98.66%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	782.24	852.64	829.04	772.95	862.07	958.37	1,075.00	-5.15%
YoY %	-8.26%	2.85%	7.26%	-10.34%	-10.05%	-10.85%	-	-
Horiz. %	72.77%	79.32%	77.12%	71.90%	80.19%	89.15%	100.00%	-
EPS	68.80	93.73	99.60	78.93	115.87	164.40	192.27	-15.73%
YoY %	-26.60%	-5.89%	26.19%	-31.88%	-29.52%	-14.50%	-	-
Horiz. %	35.78%	48.75%	51.80%	41.05%	60.26%	85.50%	100.00%	-
DPS	25.33	89.33	94.67	74.67	113.33	144.00	168.00	-27.03%
YoY %	-71.64%	-5.64%	26.78%	-34.11%	-21.30%	-14.29%	-	-
Horiz. %	15.08%	53.17%	56.35%	44.45%	67.46%	85.71%	100.00%	-
NAPS	1.36	1.39	1.35	1.27	1.32	1.47	1.49	-1.50%
YoY %	-2.16%	2.96%	6.30%	-3.79%	-10.20%	-1.34%	-	-
Horiz. %	91.28%	93.29%	90.60%	85.23%	88.59%	98.66%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	9.28	10.26	14.12	10.02	18.94	31.72	43.74	-
P/RPS	1.19	1.20	1.70	1.30	2.20	3.31	4.07	-18.52%
YoY %	-0.83%	-29.41%	30.77%	-40.91%	-33.53%	-18.67%	-	-
Horiz. %	29.24%	29.48%	41.77%	31.94%	54.05%	81.33%	100.00%	-
P/EPS	13.48	10.94	14.17	12.69	16.23	19.29	23.33	-8.73%
YoY %	23.22%	-22.79%	11.66%	-21.81%	-15.86%	-17.32%	-	-
Horiz. %	57.78%	46.89%	60.74%	54.39%	69.57%	82.68%	100.00%	-
EY	7.42	9.14	7.06	7.88	6.16	5.18	4.29	9.55%
YoY %	-18.82%	29.46%	-10.41%	27.92%	18.92%	20.75%	-	-
Horiz. %	172.96%	213.05%	164.57%	183.68%	143.59%	120.75%	100.00%	-
DY	2.73	8.71	6.70	7.45	5.98	4.54	3.84	-5.52%
YoY %	-68.66%	30.00%	-10.07%	24.58%	31.72%	18.23%	-	-
Horiz. %	71.09%	226.82%	174.48%	194.01%	155.73%	118.23%	100.00%	-
P/NAPS	6.82	7.38	10.46	7.89	14.35	21.58	29.36	-21.58%
YoY %	-7.59%	-29.45%	32.57%	-45.02%	-33.50%	-26.50%	-	-
Horiz. %	23.23%	25.14%	35.63%	26.87%	48.88%	73.50%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/10/23	27/10/22	28/10/21	28/10/20	31/10/19	19/10/18	23/10/17	-
Price	9.38	10.46	14.44	9.95	18.82	32.02	42.60	-
P/RPS	1.20	1.23	1.74	1.29	2.18	3.34	3.96	-18.03%
YoY %	-2.44%	-29.31%	34.88%	-40.83%	-34.73%	-15.66%	-	-
Horiz. %	30.30%	31.06%	43.94%	32.58%	55.05%	84.34%	100.00%	-
P/EPS	13.63	11.16	14.49	12.60	16.12	19.47	22.72	-8.16%
YoY %	22.13%	-22.98%	15.00%	-21.84%	-17.21%	-14.30%	-	-
Horiz. %	59.99%	49.12%	63.78%	55.46%	70.95%	85.70%	100.00%	-
EY	7.34	8.96	6.90	7.94	6.20	5.14	4.40	8.89%
YoY %	-18.08%	29.86%	-13.10%	28.06%	20.62%	16.82%	-	-
Horiz. %	166.82%	203.64%	156.82%	180.45%	140.91%	116.82%	100.00%	-
DY	2.70	8.54	6.56	7.50	6.02	4.50	3.94	-6.10%
YoY %	-68.38%	30.18%	-12.53%	24.58%	33.78%	14.21%	-	-
Horiz. %	68.53%	216.75%	166.50%	190.36%	152.79%	114.21%	100.00%	-
P/NAPS	6.90	7.53	10.70	7.83	14.26	21.78	28.59	-21.08%
YoY %	-8.37%	-29.63%	36.65%	-45.09%	-34.53%	-23.82%	-	-
Horiz. %	24.13%	26.34%	37.43%	27.39%	49.88%	76.18%	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 - 28 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

941

HLIND

HONG LEONG INDUSTRIES BHD

913

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

409

GENTING

GENTING BHD

408

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

JCY

JCY INTERNATIONAL BERHAD

379

UCHITEC

UCHI TECHNOLOGIES BHD

336

GENM

GENTING MALAYSIA BERHAD

327

MAYBANK

MALAYAN BANKING BHD

291

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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