[BAT] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	1,675,140	1,825,917	1,775,370	1,655,252	1,846,107	2,052,323	2,302,096	-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	199,462	291,124	289,213	228,870	328,118	464,057	537,231	-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	-52,079	-90,333	-75,807	-59,751	-80,122	-111,892	-125,634	-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	147,383	200,791	213,406	169,119	247,996	352,165	411,597	-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	147,383	200,791	213,406	169,119	249,950	352,165	401,490	-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	1,527,757	1,625,126	1,561,964	1,486,133	1,598,111	1,700,158	1,890,499	-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	54,250	191,305	202,726	159,896	242,700	308,372	359,767	-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	37.95%	50.59%	55.36%	46.64%	66.32%	83.90%	94.37%	-
YoY %	-24.99%	-8.62%	18.70%	-29.67%	-20.95%	-11.09%	-	-
Horiz. %	40.21%	53.61%	58.66%	49.42%	70.28%	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	586.68	639.48	621.78	579.71	646.55	718.78	806.25	-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	51.60	70.30	74.70	59.20	86.90	123.30	144.20	-15.73%
YoY %	-26.60%	-5.89%	26.18%	-31.88%	-29.52%	-14.49%	-	-
Horiz. %	35.78%	48.75%	51.80%	41.05%	60.26%	85.51%	100.00%	-
DPS	19.00	67.00	71.00	56.00	85.00	108.00	126.00	-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%	-
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	586.68	639.48	621.78	579.71	646.55	718.78	806.25	-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	51.60	70.30	74.70	59.20	86.90	123.30	144.20	-15.73%
YoY %	-26.60%	-5.89%	26.18%	-31.88%	-29.52%	-14.49%	-	-
Horiz. %	35.78%	48.75%	51.80%	41.05%	60.26%	85.51%	100.00%	-
DPS	19.00	67.00	71.00	56.00	85.00	108.00	126.00	-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%	-
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	1.58	1.60	2.27	1.73	2.93	4.41	5.43	-18.58%
YoY %	-1.25%	-29.52%	31.21%	-40.96%	-33.56%	-18.78%	-	-
Horiz. %	29.10%	29.47%	41.80%	31.86%	53.96%	81.22%	100.00%	-
P/EPS	17.98	14.59	18.89	16.92	21.64	25.72	31.11	-8.72%
YoY %	23.24%	-22.76%	11.64%	-21.81%	-15.86%	-17.33%	-	-
Horiz. %	57.79%	46.90%	60.72%	54.39%	69.56%	82.67%	100.00%	-
EY	5.56	6.85	5.29	5.91	4.62	3.89	3.21	9.58%
YoY %	-18.83%	29.49%	-10.49%	27.92%	18.77%	21.18%	-	-
Horiz. %	173.21%	213.40%	164.80%	184.11%	143.93%	121.18%	100.00%	-
DY	2.05	6.53	5.03	5.59	4.49	3.40	2.88	-5.50%
YoY %	-68.61%	29.82%	-10.02%	24.50%	32.06%	18.06%	-	-
Horiz. %	71.18%	226.74%	174.65%	194.10%	155.90%	118.06%	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	1.60	1.64	2.32	1.72	2.91	4.45	5.28	-18.03%
YoY %	-2.44%	-29.31%	34.88%	-40.89%	-34.61%	-15.72%	-	-
Horiz. %	30.30%	31.06%	43.94%	32.58%	55.11%	84.28%	100.00%	-
P/EPS	18.17	14.87	19.32	16.80	21.50	25.96	30.30	-8.16%
YoY %	22.19%	-23.03%	15.00%	-21.86%	-17.18%	-14.32%	-	-
Horiz. %	59.97%	49.08%	63.76%	55.45%	70.96%	85.68%	100.00%	-
EY	5.50	6.72	5.18	5.95	4.65	3.85	3.30	8.88%
YoY %	-18.15%	29.73%	-12.94%	27.96%	20.78%	16.67%	-	-
Horiz. %	166.67%	203.64%	156.97%	180.30%	140.91%	116.67%	100.00%	-
DY	2.03	6.41	4.92	5.63	4.52	3.37	2.96	-6.08%
YoY %	-68.33%	30.28%	-12.61%	24.56%	34.12%	13.85%	-	-
Horiz. %	68.58%	216.55%	166.22%	190.20%	152.70%	113.85%	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 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-28 16:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-28 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-28 15:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-28 15:55:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

423

DNEX

DAGANG NEXCHANGE BERHAD

410

RANHILL

RANHILL UTILITIES BERHAD

337

JCY

JCY INTERNATIONAL BERHAD

308

PTRANS

PERAK TRANSIT BERHAD

287

HLIND

HONG LEONG INDUSTRIES BHD

286

MPI

MALAYSIAN PACIFIC INDUSTRIES

276

MYEG

MY E.G. SERVICES BHD

236

MAYBANK

MALAYAN BANKING BHD

232

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

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