[BAT] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,560,900	2,086,236	2,266,208	1,924,584	2,483,832	2,550,596	2,993,496	-10.28%
YoY %	-25.18%	-7.94%	17.75%	-22.52%	-2.62%	-14.80%	-	-
Horiz. %	52.14%	69.69%	75.70%	64.29%	82.97%	85.20%	100.00%	-
PBT	212,128	308,304	332,236	267,756	466,356	506,504	625,536	-16.48%
YoY %	-31.20%	-7.20%	24.08%	-42.59%	-7.93%	-19.03%	-	-
Horiz. %	33.91%	49.29%	53.11%	42.80%	74.55%	80.97%	100.00%	-
Tax	-50,840	-99,152	-79,784	-64,692	-111,956	-121,600	-150,364	-16.52%
YoY %	48.73%	-24.28%	-23.33%	42.22%	7.93%	19.13%	-	-
Horiz. %	33.81%	65.94%	53.06%	43.02%	74.46%	80.87%	100.00%	-
NP	161,288	209,152	252,452	203,064	354,400	384,904	475,172	-16.47%
YoY %	-22.88%	-17.15%	24.32%	-42.70%	-7.93%	-19.00%	-	-
Horiz. %	33.94%	44.02%	53.13%	42.73%	74.58%	81.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,288	209,152	252,452	203,064	354,400	383,536	456,932	-15.92%
YoY %	-22.88%	-17.15%	24.32%	-42.70%	-7.60%	-16.06%	-	-
Horiz. %	35.30%	45.77%	55.25%	44.44%	77.56%	83.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	32.16%	24.01%	24.16%	24.01%	24.01%	24.04%	-
YoY %	-25.47%	33.94%	-0.62%	0.62%	0.00%	-0.12%	-	-
Horiz. %	99.71%	133.78%	99.88%	100.50%	99.88%	99.88%	100.00%	-
Total Cost	1,399,612	1,877,084	2,013,756	1,721,520	2,129,432	2,165,692	2,518,324	-9.32%
YoY %	-25.44%	-6.79%	16.98%	-19.16%	-1.67%	-14.00%	-	-
Horiz. %	55.58%	74.54%	79.96%	68.36%	84.56%	86.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,912	356,912	362,623	351,201	374,044	354,057	376,899	-0.90%
YoY %	0.00%	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-	-
Horiz. %	94.70%	94.70%	96.21%	93.18%	99.24%	93.94%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	148,475	194,160	239,845	194,160	342,636	376,899	456,848	-17.07%
YoY %	-23.53%	-19.05%	23.53%	-43.33%	-9.09%	-17.50%	-	-
Horiz. %	32.50%	42.50%	52.50%	42.50%	75.00%	82.50%	100.00%	-
Div Payout %	92.06%	92.83%	95.01%	95.62%	96.68%	98.27%	99.98%	-
YoY %	-0.83%	-2.29%	-0.64%	-1.10%	-1.62%	-1.71%	-	-
Horiz. %	92.08%	92.85%	95.03%	95.64%	96.70%	98.29%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	356,912	356,912	362,623	351,201	374,044	354,057	376,899	-0.90%
YoY %	0.00%	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-	-
Horiz. %	94.70%	94.70%	96.21%	93.18%	99.24%	93.94%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	10.33%	10.03%	11.14%	10.55%	14.27%	15.09%	15.87%	-
YoY %	2.99%	-9.96%	5.59%	-26.07%	-5.43%	-4.91%	-	-
Horiz. %	65.09%	63.20%	70.20%	66.48%	89.92%	95.09%	100.00%	-
ROE	45.19%	58.60%	69.62%	57.82%	94.75%	108.33%	121.23%	-
YoY %	-22.88%	-15.83%	20.41%	-38.98%	-12.54%	-10.64%	-	-
Horiz. %	37.28%	48.34%	57.43%	47.69%	78.16%	89.36%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	546.67	730.65	793.68	674.04	869.90	893.28	1,048.40	-10.28%
YoY %	-25.18%	-7.94%	17.75%	-22.52%	-2.62%	-14.80%	-	-
Horiz. %	52.14%	69.69%	75.70%	64.29%	82.97%	85.20%	100.00%	-
EPS	56.40	73.20	88.40	71.20	124.00	134.80	166.40	-16.49%
YoY %	-22.95%	-17.19%	24.16%	-42.58%	-8.01%	-18.99%	-	-
Horiz. %	33.89%	43.99%	53.12%	42.79%	74.52%	81.01%	100.00%	-
DPS	52.00	68.00	84.00	68.00	120.00	132.00	160.00	-17.07%
YoY %	-23.53%	-19.05%	23.53%	-43.33%	-9.09%	-17.50%	-	-
Horiz. %	32.50%	42.50%	52.50%	42.50%	75.00%	82.50%	100.00%	-
NAPS	1.25	1.25	1.27	1.23	1.31	1.24	1.32	-0.90%
YoY %	0.00%	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-	-
Horiz. %	94.70%	94.70%	96.21%	93.18%	99.24%	93.94%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	546.67	730.65	793.68	674.04	869.90	893.28	1,048.40	-10.28%
YoY %	-25.18%	-7.94%	17.75%	-22.52%	-2.62%	-14.80%	-	-
Horiz. %	52.14%	69.69%	75.70%	64.29%	82.97%	85.20%	100.00%	-
EPS	56.40	73.20	88.40	71.20	124.00	134.80	166.40	-16.49%
YoY %	-22.95%	-17.19%	24.16%	-42.58%	-8.01%	-18.99%	-	-
Horiz. %	33.89%	43.99%	53.12%	42.79%	74.52%	81.01%	100.00%	-
DPS	52.00	68.00	84.00	68.00	120.00	132.00	160.00	-17.07%
YoY %	-23.53%	-19.05%	23.53%	-43.33%	-9.09%	-17.50%	-	-
Horiz. %	32.50%	42.50%	52.50%	42.50%	75.00%	82.50%	100.00%	-
NAPS	1.25	1.25	1.27	1.23	1.31	1.24	1.32	-0.90%
YoY %	0.00%	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-	-
Horiz. %	94.70%	94.70%	96.21%	93.18%	99.24%	93.94%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	10.86	12.44	13.10	10.30	36.14	26.42	45.60	-
P/RPS	1.99	1.70	1.65	1.53	4.15	2.96	4.35	-12.21%
YoY %	17.06%	3.03%	7.84%	-63.13%	40.20%	-31.95%	-	-
Horiz. %	45.75%	39.08%	37.93%	35.17%	95.40%	68.05%	100.00%	-
P/EPS	19.23	16.98	14.82	14.48	29.12	19.67	28.49	-6.33%
YoY %	13.25%	14.57%	2.35%	-50.27%	48.04%	-30.96%	-	-
Horiz. %	67.50%	59.60%	52.02%	50.82%	102.21%	69.04%	100.00%	-
EY	5.20	5.89	6.75	6.90	3.43	5.08	3.51	6.76%
YoY %	-11.71%	-12.74%	-2.17%	101.17%	-32.48%	44.73%	-	-
Horiz. %	148.15%	167.81%	192.31%	196.58%	97.72%	144.73%	100.00%	-
DY	4.79	5.47	6.41	6.60	3.32	5.00	3.51	5.31%
YoY %	-12.43%	-14.66%	-2.88%	98.80%	-33.60%	42.45%	-	-
Horiz. %	136.47%	155.84%	182.62%	188.03%	94.59%	142.45%	100.00%	-
P/NAPS	8.69	9.95	10.31	8.37	27.59	21.31	34.55	-20.54%
YoY %	-12.66%	-3.49%	23.18%	-69.66%	29.47%	-38.32%	-	-
Horiz. %	25.15%	28.80%	29.84%	24.23%	79.86%	61.68%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	27/05/22	31/05/21	21/05/20	28/05/19	21/05/18	20/04/17	-
Price	10.82	12.78	15.76	13.30	33.44	33.40	47.06	-
P/RPS	1.98	1.75	1.99	1.97	3.84	3.74	4.49	-12.75%
YoY %	13.14%	-12.06%	1.02%	-48.70%	2.67%	-16.70%	-	-
Horiz. %	44.10%	38.98%	44.32%	43.88%	85.52%	83.30%	100.00%	-
P/EPS	19.15	17.45	17.82	18.70	26.94	24.87	29.41	-6.89%
YoY %	9.74%	-2.08%	-4.71%	-30.59%	8.32%	-15.44%	-	-
Horiz. %	65.11%	59.33%	60.59%	63.58%	91.60%	84.56%	100.00%	-
EY	5.22	5.73	5.61	5.35	3.71	4.02	3.40	7.40%
YoY %	-8.90%	2.14%	4.86%	44.20%	-7.71%	18.24%	-	-
Horiz. %	153.53%	168.53%	165.00%	157.35%	109.12%	118.24%	100.00%	-
DY	4.81	5.32	5.33	5.11	3.59	3.95	3.40	5.94%
YoY %	-9.59%	-0.19%	4.31%	42.34%	-9.11%	16.18%	-	-
Horiz. %	141.47%	156.47%	156.76%	150.29%	105.59%	116.18%	100.00%	-
P/NAPS	8.66	10.22	12.41	10.81	25.53	26.94	35.65	-21.00%
YoY %	-15.26%	-17.65%	14.80%	-57.66%	-5.23%	-24.43%	-	-
Horiz. %	24.29%	28.67%	34.81%	30.32%	71.61%	75.57%	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