[BAT] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	521,559	566,552	481,146	620,958	637,649	748,374	1,021,012	-10.58%
YoY %	-7.94%	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-	-
Horiz. %	51.08%	55.49%	47.12%	60.82%	62.45%	73.30%	100.00%	-
PBT	77,076	83,059	66,939	116,589	126,626	156,384	231,073	-16.71%
YoY %	-7.20%	24.08%	-42.59%	-7.93%	-19.03%	-32.32%	-	-
Horiz. %	33.36%	35.94%	28.97%	50.46%	54.80%	67.68%	100.00%	-
Tax	-24,788	-19,946	-16,173	-27,989	-30,400	-37,591	-55,599	-12.59%
YoY %	-24.28%	-23.33%	42.22%	7.93%	19.13%	32.39%	-	-
Horiz. %	44.58%	35.87%	29.09%	50.34%	54.68%	67.61%	100.00%	-
NP	52,288	63,113	50,766	88,600	96,226	118,793	175,474	-18.26%
YoY %	-17.15%	24.32%	-42.70%	-7.93%	-19.00%	-32.30%	-	-
Horiz. %	29.80%	35.97%	28.93%	50.49%	54.84%	67.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,288	63,113	50,766	88,600	95,884	114,233	172,606	-18.04%
YoY %	-17.15%	24.32%	-42.70%	-7.60%	-16.06%	-33.82%	-	-
Horiz. %	30.29%	36.56%	29.41%	51.33%	55.55%	66.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.16%	24.01%	24.16%	24.01%	24.01%	24.04%	24.06%	-
YoY %	33.94%	-0.62%	0.62%	0.00%	-0.12%	-0.08%	-	-
Horiz. %	133.67%	99.79%	100.42%	99.79%	99.79%	99.92%	100.00%	-
Total Cost	469,271	503,439	430,380	532,358	541,423	629,581	845,538	-9.34%
YoY %	-6.79%	16.98%	-19.16%	-1.67%	-14.00%	-25.54%	-	-
Horiz. %	55.50%	59.54%	50.90%	62.96%	64.03%	74.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,912	362,623	351,201	374,044	354,057	376,899	496,822	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	48,540	59,961	48,540	85,659	94,224	114,212	157,041	-17.76%
YoY %	-19.05%	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-	-
Horiz. %	30.91%	38.18%	30.91%	54.55%	60.00%	72.73%	100.00%	-
Div Payout %	92.83%	95.01%	95.62%	96.68%	98.27%	99.98%	90.98%	-
YoY %	-2.29%	-0.64%	-1.10%	-1.62%	-1.71%	9.89%	-	-
Horiz. %	102.03%	104.43%	105.10%	106.27%	108.01%	109.89%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	356,912	362,623	351,201	374,044	354,057	376,899	496,822	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	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%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	10.03%	11.14%	10.55%	14.27%	15.09%	15.87%	17.19%	-
YoY %	-9.96%	5.59%	-26.07%	-5.43%	-4.91%	-7.68%	-	-
Horiz. %	58.35%	64.81%	61.37%	83.01%	87.78%	92.32%	100.00%	-
ROE	14.65%	17.40%	14.45%	23.69%	27.08%	30.31%	34.74%	-
YoY %	-15.80%	20.42%	-39.00%	-12.52%	-10.66%	-12.75%	-	-
Horiz. %	42.17%	50.09%	41.59%	68.19%	77.95%	87.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	182.66	198.42	168.51	217.48	223.32	262.10	357.58	-10.58%
YoY %	-7.94%	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-	-
Horiz. %	51.08%	55.49%	47.13%	60.82%	62.45%	73.30%	100.00%	-
EPS	18.30	22.10	17.80	31.00	33.70	41.60	61.50	-18.28%
YoY %	-17.19%	24.16%	-42.58%	-8.01%	-18.99%	-32.36%	-	-
Horiz. %	29.76%	35.93%	28.94%	50.41%	54.80%	67.64%	100.00%	-
DPS	17.00	21.00	17.00	30.00	33.00	40.00	55.00	-17.76%
YoY %	-19.05%	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-	-
Horiz. %	30.91%	38.18%	30.91%	54.55%	60.00%	72.73%	100.00%	-
NAPS	1.25	1.27	1.23	1.31	1.24	1.32	1.74	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	182.66	198.42	168.51	217.48	223.32	262.10	357.58	-10.58%
YoY %	-7.94%	17.75%	-22.52%	-2.62%	-14.80%	-26.70%	-	-
Horiz. %	51.08%	55.49%	47.13%	60.82%	62.45%	73.30%	100.00%	-
EPS	18.30	22.10	17.80	31.00	33.70	41.60	61.50	-18.28%
YoY %	-17.19%	24.16%	-42.58%	-8.01%	-18.99%	-32.36%	-	-
Horiz. %	29.76%	35.93%	28.94%	50.41%	54.80%	67.64%	100.00%	-
DPS	17.00	21.00	17.00	30.00	33.00	40.00	55.00	-17.76%
YoY %	-19.05%	23.53%	-43.33%	-9.09%	-17.50%	-27.27%	-	-
Horiz. %	30.91%	38.18%	30.91%	54.55%	60.00%	72.73%	100.00%	-
NAPS	1.25	1.27	1.23	1.31	1.24	1.32	1.74	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	12.44	13.10	10.30	36.14	26.42	45.60	54.04	-
P/RPS	6.81	6.60	6.11	16.62	11.83	17.40	15.11	-12.43%
YoY %	3.18%	8.02%	-63.24%	40.49%	-32.01%	15.16%	-	-
Horiz. %	45.07%	43.68%	40.44%	109.99%	78.29%	115.16%	100.00%	-
P/EPS	67.93	59.27	57.93	116.47	78.68	113.98	89.39	-4.47%
YoY %	14.61%	2.31%	-50.26%	48.03%	-30.97%	27.51%	-	-
Horiz. %	75.99%	66.30%	64.81%	130.29%	88.02%	127.51%	100.00%	-
EY	1.47	1.69	1.73	0.86	1.27	0.88	1.12	4.63%
YoY %	-13.02%	-2.31%	101.16%	-32.28%	44.32%	-21.43%	-	-
Horiz. %	131.25%	150.89%	154.46%	76.79%	113.39%	78.57%	100.00%	-
DY	1.37	1.60	1.65	0.83	1.25	0.88	1.02	5.03%
YoY %	-14.37%	-3.03%	98.80%	-33.60%	42.05%	-13.73%	-	-
Horiz. %	134.31%	156.86%	161.76%	81.37%	122.55%	86.27%	100.00%	-
P/NAPS	9.95	10.31	8.37	27.59	21.31	34.55	31.06	-17.27%
YoY %	-3.49%	23.18%	-69.66%	29.47%	-38.32%	11.24%	-	-
Horiz. %	32.03%	33.19%	26.95%	88.83%	68.61%	111.24%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	27/05/22	31/05/21	21/05/20	28/05/19	21/05/18	20/04/17	26/04/16	-
Price	12.78	15.76	13.30	33.44	33.40	47.06	54.50	-
P/RPS	7.00	7.94	7.89	15.38	14.96	17.95	15.24	-12.15%
YoY %	-11.84%	0.63%	-48.70%	2.81%	-16.66%	17.78%	-	-
Horiz. %	45.93%	52.10%	51.77%	100.92%	98.16%	117.78%	100.00%	-
P/EPS	69.79	71.30	74.80	107.77	99.46	117.63	90.16	-4.17%
YoY %	-2.12%	-4.68%	-30.59%	8.36%	-15.45%	30.47%	-	-
Horiz. %	77.41%	79.08%	82.96%	119.53%	110.31%	130.47%	100.00%	-
EY	1.43	1.40	1.34	0.93	1.01	0.85	1.11	4.31%
YoY %	2.14%	4.48%	44.09%	-7.92%	18.82%	-23.42%	-	-
Horiz. %	128.83%	126.13%	120.72%	83.78%	90.99%	76.58%	100.00%	-
DY	1.33	1.33	1.28	0.90	0.99	0.85	1.01	4.69%
YoY %	0.00%	3.91%	42.22%	-9.09%	16.47%	-15.84%	-	-
Horiz. %	131.68%	131.68%	126.73%	89.11%	98.02%	84.16%	100.00%	-
P/NAPS	10.22	12.41	10.81	25.53	26.94	35.65	31.32	-17.01%
YoY %	-17.65%	14.80%	-57.66%	-5.23%	-24.43%	13.83%	-	-
Horiz. %	32.63%	39.62%	34.51%	81.51%	86.02%	113.83%	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