[BAT] YoY 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
Quarter 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 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

985

HLIND

HONG LEONG INDUSTRIES BHD

944

SALCON

SALCON BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

904

JCY

JCY INTERNATIONAL BERHAD

852

YTLPOWR

YTL POWER INTERNATIONAL BHD

833

GENTING

GENTING BHD

713

NOTION

NOTION VTEC BHD

575

TSH

TSH RESOURCES BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

167,549,800

INIX-OR

0.02

0.00

141,839,900

GOHUB

0.94

+0.59

134,300,700

HSI-HU8

0.06

-0.015

122,836,300

HSI-CXN

0.20

+0.02

105,402,900

WCT

1.01

+0.12

83,919,900

JAG-WC

0.045

+0.04

82,063,900

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

0.94

+0.59

134,300,700

MISC

8.95

+0.39

2,589,600

GAMUDA

7.05

+0.35

13,679,300

RGTBHD-WC

0.21

+0.205

2,954,300

YTLPOWR

5.23

+0.18

10,921,900

KESM

7.18

+0.18

96,100

SUNWAY-PA

3.49

+0.17

1,328,300

SUNWAY-WB

2.56

+0.16

1,032,500

PPB

14.28

+0.16

146,800

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

ALLIANZ

22.24

-0.14

7,500

ATECH

3.66

-0.12

474,400

HLBANK

19.24

-0.12

139,900

AJI

15.40

-0.12

61,400

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

490,100

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