[BAT] YoY Quarter Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Quarter Result
Revenue	606,799	666,901	613,020	627,518	584,344	735,528	757,282	-3.62%
YoY %	-9.01%	8.79%	-2.31%	7.39%	-20.55%	-2.87%	-	-
Horiz. %	80.13%	88.07%	80.95%	82.86%	77.16%	97.13%	100.00%	-
PBT	78,822	110,822	103,531	83,834	108,821	188,634	186,871	-13.39%
YoY %	-28.88%	7.04%	23.50%	-22.96%	-42.31%	0.94%	-	-
Horiz. %	42.18%	59.30%	55.40%	44.86%	58.23%	100.94%	100.00%	-
Tax	-19,287	-35,568	-24,856	-20,092	-25,690	-42,828	-41,377	-11.94%
YoY %	45.77%	-43.10%	-23.71%	21.79%	40.02%	-3.51%	-	-
Horiz. %	46.61%	85.96%	60.07%	48.56%	62.09%	103.51%	100.00%	-
NP	59,535	75,254	78,675	63,742	83,131	145,806	145,494	-13.83%
YoY %	-20.89%	-4.35%	23.43%	-23.32%	-42.99%	0.21%	-	-
Horiz. %	40.92%	51.72%	54.07%	43.81%	57.14%	100.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,535	75,254	78,675	63,742	84,800	145,806	143,179	-13.60%
YoY %	-20.89%	-4.35%	23.43%	-24.83%	-41.84%	1.83%	-	-
Horiz. %	41.58%	52.56%	54.95%	44.52%	59.23%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.47%	32.09%	24.01%	23.97%	23.61%	22.70%	22.14%	-
YoY %	-23.75%	33.65%	0.17%	1.52%	4.01%	2.53%	-	-
Horiz. %	110.52%	144.94%	108.45%	108.27%	106.64%	102.53%	100.00%	-
Total Cost	547,264	591,647	534,345	563,776	501,213	589,722	611,788	-1.83%
YoY %	-7.50%	10.72%	-5.22%	12.48%	-15.01%	-3.61%	-	-
Horiz. %	89.45%	96.71%	87.34%	92.15%	81.93%	96.39%	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	71,382	74,237	59,961	82,803	114,212	122,777	-12.72%
YoY %	-24.00%	-3.85%	23.81%	-27.59%	-27.50%	-6.98%	-	-
Horiz. %	44.19%	58.14%	60.46%	48.84%	67.44%	93.02%	100.00%	-
Div Payout %	91.12%	94.86%	94.36%	94.07%	97.65%	78.33%	85.75%	-
YoY %	-3.94%	0.53%	0.31%	-3.67%	24.66%	-8.65%	-	-
Horiz. %	106.26%	110.62%	110.04%	109.70%	113.88%	91.35%	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	9.81%	11.28%	12.83%	10.16%	14.23%	19.82%	19.21%	-
YoY %	-13.03%	-12.08%	26.28%	-28.60%	-28.20%	3.18%	-	-
Horiz. %	51.07%	58.72%	66.79%	52.89%	74.08%	103.18%	100.00%	-
ROE	15.33%	18.96%	20.41%	17.58%	22.50%	34.74%	33.65%	-
YoY %	-19.15%	-7.10%	16.10%	-21.87%	-35.23%	3.24%	-	-
Horiz. %	45.56%	56.34%	60.65%	52.24%	66.86%	103.24%	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	212.52	233.57	214.70	219.77	204.65	257.60	265.22	-3.62%
YoY %	-9.01%	8.79%	-2.31%	7.39%	-20.56%	-2.87%	-	-
Horiz. %	80.13%	88.07%	80.95%	82.86%	77.16%	97.13%	100.00%	-
EPS	20.90	26.40	27.60	22.30	29.10	51.10	51.00	-13.80%
YoY %	-20.83%	-4.35%	23.77%	-23.37%	-43.05%	0.20%	-	-
Horiz. %	40.98%	51.76%	54.12%	43.73%	57.06%	100.20%	100.00%	-
DPS	19.00	25.00	26.00	21.00	29.00	40.00	43.00	-12.72%
YoY %	-24.00%	-3.85%	23.81%	-27.59%	-27.50%	-6.98%	-	-
Horiz. %	44.19%	58.14%	60.47%	48.84%	67.44%	93.02%	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	212.52	233.57	214.70	219.77	204.65	257.60	265.22	-3.62%
YoY %	-9.01%	8.79%	-2.31%	7.39%	-20.56%	-2.87%	-	-
Horiz. %	80.13%	88.07%	80.95%	82.86%	77.16%	97.13%	100.00%	-
EPS	20.90	26.40	27.60	22.30	29.10	51.10	51.00	-13.80%
YoY %	-20.83%	-4.35%	23.77%	-23.37%	-43.05%	0.20%	-	-
Horiz. %	40.98%	51.76%	54.12%	43.73%	57.06%	100.20%	100.00%	-
DPS	19.00	25.00	26.00	21.00	29.00	40.00	43.00	-12.72%
YoY %	-24.00%	-3.85%	23.81%	-27.59%	-27.50%	-6.98%	-	-
Horiz. %	44.19%	58.14%	60.47%	48.84%	67.44%	93.02%	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	4.37	4.39	6.58	4.56	9.25	12.31	16.49	-19.84%
YoY %	-0.46%	-33.28%	44.30%	-50.70%	-24.86%	-25.35%	-	-
Horiz. %	26.50%	26.62%	39.90%	27.65%	56.09%	74.65%	100.00%	-
P/EPS	44.51	38.93	51.24	44.88	63.77	62.12	87.23	-10.60%
YoY %	14.33%	-24.02%	14.17%	-29.62%	2.66%	-28.79%	-	-
Horiz. %	51.03%	44.63%	58.74%	51.45%	73.11%	71.21%	100.00%	-
EY	2.25	2.57	1.95	2.23	1.57	1.61	1.15	11.83%
YoY %	-12.45%	31.79%	-12.56%	42.04%	-2.48%	40.00%	-	-
Horiz. %	195.65%	223.48%	169.57%	193.91%	136.52%	140.00%	100.00%	-
DY	2.05	2.44	1.84	2.10	1.53	1.26	0.98	13.08%
YoY %	-15.98%	32.61%	-12.38%	37.25%	21.43%	28.57%	-	-
Horiz. %	209.18%	248.98%	187.76%	214.29%	156.12%	128.57%	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	4.41	4.48	6.73	4.53	9.20	12.43	16.06	-19.37%
YoY %	-1.56%	-33.43%	48.57%	-50.76%	-25.99%	-22.60%	-	-
Horiz. %	27.46%	27.90%	41.91%	28.21%	57.29%	77.40%	100.00%	-
P/EPS	44.99	39.69	52.41	44.57	63.37	62.70	84.95	-10.04%
YoY %	13.35%	-24.27%	17.59%	-29.67%	1.07%	-26.19%	-	-
Horiz. %	52.96%	46.72%	61.70%	52.47%	74.60%	73.81%	100.00%	-
EY	2.22	2.52	1.91	2.24	1.58	1.59	1.18	11.10%
YoY %	-11.90%	31.94%	-14.73%	41.77%	-0.63%	34.75%	-	-
Horiz. %	188.14%	213.56%	161.86%	189.83%	133.90%	134.75%	100.00%	-
DY	2.03	2.39	1.80	2.11	1.54	1.25	1.01	12.33%
YoY %	-15.06%	32.78%	-14.69%	37.01%	23.20%	23.76%	-	-
Horiz. %	200.99%	236.63%	178.22%	208.91%	152.48%	123.76%	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 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