[BAT] YoY Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	640,805	679,146	774,090	962,575	1,087,803	1,226,165	1,156,646	-9.36%
YoY %	-5.65%	-12.27%	-19.58%	-11.51%	-11.28%	6.01%	-	-
Horiz. %	55.40%	58.72%	66.93%	83.22%	94.05%	106.01%	100.00%	-
PBT	102,708	148,797	193,976	116,578	286,881	330,417	281,736	-15.47%
YoY %	-30.97%	-23.29%	66.39%	-59.36%	-13.18%	17.28%	-	-
Horiz. %	36.46%	52.81%	68.85%	41.38%	101.83%	117.28%	100.00%	-
Tax	-26,443	-38,664	-46,666	-68,653	-71,594	-82,321	-70,913	-15.15%
YoY %	31.61%	17.15%	32.03%	4.11%	13.03%	-16.09%	-	-
Horiz. %	37.29%	54.52%	65.81%	96.81%	100.96%	116.09%	100.00%	-
NP	76,265	110,133	147,310	47,925	215,287	248,096	210,823	-15.58%
YoY %	-30.75%	-25.24%	207.38%	-77.74%	-13.22%	17.68%	-	-
Horiz. %	36.17%	52.24%	69.87%	22.73%	102.12%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,232	113,724	144,078	47,722	215,287	248,096	210,823	-15.40%
YoY %	-32.09%	-21.07%	201.91%	-77.83%	-13.22%	17.68%	-	-
Horiz. %	36.63%	53.94%	68.34%	22.64%	102.12%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.75%	25.98%	24.06%	58.89%	24.96%	24.91%	25.17%	-
YoY %	-0.89%	7.98%	-59.14%	135.94%	0.20%	-1.03%	-	-
Horiz. %	102.30%	103.22%	95.59%	233.97%	99.17%	98.97%	100.00%	-
Total Cost	564,540	569,013	626,780	914,650	872,516	978,069	945,823	-8.23%
YoY %	-0.79%	-9.22%	-31.47%	4.83%	-10.79%	3.41%	-	-
Horiz. %	59.69%	60.16%	66.27%	96.70%	92.25%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,333	374,044	405,452	388,320	539,651	545,362	485,401	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	74,237	99,935	122,777	128,488	222,713	222,713	194,160	-14.79%
YoY %	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	14.71%	-	-
Horiz. %	38.23%	51.47%	63.23%	66.18%	114.71%	114.71%	100.00%	-
Div Payout %	96.12%	87.88%	85.22%	269.24%	103.45%	89.77%	92.10%	-
YoY %	9.38%	3.12%	-68.35%	160.26%	15.24%	-2.53%	-	-
Horiz. %	104.36%	95.42%	92.53%	292.33%	112.32%	97.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	368,333	374,044	405,452	388,320	539,651	545,362	485,401	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	11.90%	16.22%	19.03%	4.98%	19.79%	20.23%	18.23%	-
YoY %	-26.63%	-14.77%	282.13%	-74.84%	-2.17%	10.97%	-	-
Horiz. %	65.28%	88.97%	104.39%	27.32%	108.56%	110.97%	100.00%	-
ROE	20.97%	30.40%	35.54%	12.29%	39.89%	45.49%	43.43%	-
YoY %	-31.02%	-14.46%	189.18%	-69.19%	-12.31%	4.74%	-	-
Horiz. %	48.28%	70.00%	81.83%	28.30%	91.85%	104.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	224.43	237.85	271.11	337.12	380.98	429.43	405.09	-9.36%
YoY %	-5.64%	-12.27%	-19.58%	-11.51%	-11.28%	6.01%	-	-
Horiz. %	55.40%	58.72%	66.93%	83.22%	94.05%	106.01%	100.00%	-
EPS	26.70	38.60	51.60	16.80	75.00	86.90	73.80	-15.58%
YoY %	-30.83%	-25.19%	207.14%	-77.60%	-13.69%	17.75%	-	-
Horiz. %	36.18%	52.30%	69.92%	22.76%	101.63%	117.75%	100.00%	-
DPS	26.00	35.00	43.00	45.00	78.00	78.00	68.00	-14.79%
YoY %	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	14.71%	-	-
Horiz. %	38.24%	51.47%	63.24%	66.18%	114.71%	114.71%	100.00%	-
NAPS	1.29	1.31	1.42	1.36	1.89	1.91	1.70	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	224.43	237.85	271.11	337.12	380.98	429.43	405.09	-9.36%
YoY %	-5.64%	-12.27%	-19.58%	-11.51%	-11.28%	6.01%	-	-
Horiz. %	55.40%	58.72%	66.93%	83.22%	94.05%	106.01%	100.00%	-
EPS	26.70	38.60	51.60	16.80	75.00	86.90	73.80	-15.58%
YoY %	-30.83%	-25.19%	207.14%	-77.60%	-13.69%	17.75%	-	-
Horiz. %	36.18%	52.30%	69.92%	22.76%	101.63%	117.75%	100.00%	-
DPS	26.00	35.00	43.00	45.00	78.00	78.00	68.00	-14.79%
YoY %	-25.71%	-18.60%	-4.44%	-42.31%	0.00%	14.71%	-	-
Horiz. %	38.24%	51.47%	63.24%	66.18%	114.71%	114.71%	100.00%	-
NAPS	1.29	1.31	1.42	1.36	1.89	1.91	1.70	-4.49%
YoY %	-1.53%	-7.75%	4.41%	-28.04%	-1.05%	12.35%	-	-
Horiz. %	75.88%	77.06%	83.53%	80.00%	111.18%	112.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	28.80	34.78	43.42	52.70	62.00	65.54	59.60	-
P/RPS	12.83	14.62	16.02	15.63	16.27	15.26	14.71	-2.25%
YoY %	-12.24%	-8.74%	2.50%	-3.93%	6.62%	3.74%	-	-
Horiz. %	87.22%	99.39%	108.91%	106.25%	110.61%	103.74%	100.00%	-
P/EPS	106.47	87.32	86.05	315.31	82.23	75.43	80.72	4.72%
YoY %	21.93%	1.48%	-72.71%	283.45%	9.01%	-6.55%	-	-
Horiz. %	131.90%	108.18%	106.60%	390.62%	101.87%	93.45%	100.00%	-
EY	0.94	1.15	1.16	0.32	1.22	1.33	1.24	-4.50%
YoY %	-18.26%	-0.86%	262.50%	-73.77%	-8.27%	7.26%	-	-
Horiz. %	75.81%	92.74%	93.55%	25.81%	98.39%	107.26%	100.00%	-
DY	0.90	1.01	0.99	0.85	1.26	1.19	1.14	-3.86%
YoY %	-10.89%	2.02%	16.47%	-32.54%	5.88%	4.39%	-	-
Horiz. %	78.95%	88.60%	86.84%	74.56%	110.53%	104.39%	100.00%	-
P/NAPS	22.33	26.55	30.58	38.75	32.80	34.31	35.06	-7.23%
YoY %	-15.89%	-13.18%	-21.08%	18.14%	-4.40%	-2.14%	-	-
Horiz. %	63.69%	75.73%	87.22%	110.52%	93.55%	97.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/07/19	20/07/18	20/07/17	26/07/16	28/07/15	22/07/14	25/07/13	-
Price	29.60	33.68	43.88	56.00	65.60	68.00	60.24	-
P/RPS	13.19	14.16	16.19	16.61	17.22	15.83	14.87	-1.97%
YoY %	-6.85%	-12.54%	-2.53%	-3.54%	8.78%	6.46%	-	-
Horiz. %	88.70%	95.23%	108.88%	111.70%	115.80%	106.46%	100.00%	-
P/EPS	109.43	84.56	86.96	335.06	87.00	78.26	81.59	5.01%
YoY %	29.41%	-2.76%	-74.05%	285.13%	11.17%	-4.08%	-	-
Horiz. %	134.12%	103.64%	106.58%	410.66%	106.63%	95.92%	100.00%	-
EY	0.91	1.18	1.15	0.30	1.15	1.28	1.23	-4.89%
YoY %	-22.88%	2.61%	283.33%	-73.91%	-10.16%	4.07%	-	-
Horiz. %	73.98%	95.93%	93.50%	24.39%	93.50%	104.07%	100.00%	-
DY	0.88	1.04	0.98	0.80	1.19	1.15	1.13	-4.08%
YoY %	-15.38%	6.12%	22.50%	-32.77%	3.48%	1.77%	-	-
Horiz. %	77.88%	92.04%	86.73%	70.80%	105.31%	101.77%	100.00%	-
P/NAPS	22.95	25.71	30.90	41.18	34.71	35.60	35.44	-6.98%
YoY %	-10.74%	-16.80%	-24.96%	18.64%	-2.50%	0.45%	-	-
Horiz. %	64.76%	72.55%	87.19%	116.20%	97.94%	100.45%	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

New IPO: A one-stop provider of food processing and packaging machinery solutions EPB Group Bhd aims to list on the Ace Market!

MQ Trader

MQ Trading Signals

2024-07-03 14:50:00

EMA 5

5 Mins

SELL

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

2024-07-03 11:50:00

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

966

MPI

MALAYSIAN PACIFIC INDUSTRIES

944

SALCON

SALCON BHD

936

HLIND

HONG LEONG INDUSTRIES BHD

918

YTLPOWR

YTL POWER INTERNATIONAL BHD

823

JCY

JCY INTERNATIONAL BERHAD

814

GENTING

GENTING BHD

691

NOTION

NOTION VTEC BHD

556

TSH

TSH RESOURCES BHD

534

Daily Stocks

HSI-CXV

0.115

+0.01

167,549,800

INIX-OR

0.02

0.00

141,839,900

GOHUB

0.93

+0.58

135,160,200

HSI-HU8

0.055

-0.02

126,316,300

HSI-CXN

0.20

+0.02

105,402,900

JAG-WC

0.045

+0.04

86,492,800

WCT

1.01

+0.12

84,041,000

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.075

+0.005

68,783,700

HSI-HWW

0.235

+0.005

62,295,700

More active Stocks

MPI

39.86

+0.96

11,900

GOHUB

0.93

+0.58

135,160,200

MISC

8.95

+0.39

2,635,300

GAMUDA

7.04

+0.34

14,159,000

PPB

14.34

+0.22

152,300

RGTBHD-WC

0.21

+0.205

3,009,300

YTLPOWR

5.24

+0.19

11,038,400

KESM

7.18

+0.18

96,100

SUNWAY-PA

3.49

+0.17

1,328,300

SUNWAY-WB

2.56

+0.16

1,032,800

More gainer Stocks

DLADY

35.50

-0.36

23,600

NESTLE

122.10

-0.30

9,400

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.135

-0.205

3,768,500

AJI

15.34

-0.18

70,600

ALLIANZ

22.24

-0.14

7,500

ATECH

3.66

-0.12

477,400

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

490,100

NIKKEI-HD

0.76

-0.105

240,000

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