[BAT] YoY TTM Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	2,435,599	2,317,699	2,616,730	2,752,486	3,142,709	3,973,771	4,729,161	-10.46%
YoY %	5.09%	-11.43%	-4.93%	-12.42%	-20.91%	-15.97%	-	-
Horiz. %	51.50%	49.01%	55.33%	58.20%	66.45%	84.03%	100.00%	-
PBT	389,628	363,006	487,070	566,052	853,722	864,524	1,224,383	-17.35%
YoY %	7.33%	-25.47%	-13.95%	-33.70%	-1.25%	-29.39%	-	-
Horiz. %	31.82%	29.65%	39.78%	46.23%	69.73%	70.61%	100.00%	-
Tax	-103,502	-96,184	-122,708	-132,848	-152,793	-238,038	-321,410	-17.19%
YoY %	-7.61%	21.62%	7.63%	13.05%	35.81%	25.94%	-	-
Horiz. %	32.20%	29.93%	38.18%	41.33%	47.54%	74.06%	100.00%	-
NP	286,126	266,822	364,362	433,204	700,929	626,486	902,973	-17.41%
YoY %	7.23%	-26.77%	-15.89%	-38.20%	11.88%	-30.62%	-	-
Horiz. %	31.69%	29.55%	40.35%	47.98%	77.62%	69.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	286,126	262,983	366,998	433,612	700,606	629,072	899,445	-17.36%
YoY %	8.80%	-28.34%	-15.36%	-38.11%	11.37%	-30.06%	-	-
Horiz. %	31.81%	29.24%	40.80%	48.21%	77.89%	69.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.56%	26.50%	25.19%	23.47%	17.90%	27.53%	26.25%	-
YoY %	0.23%	5.20%	7.33%	31.12%	-34.98%	4.88%	-	-
Horiz. %	101.18%	100.95%	95.96%	89.41%	68.19%	104.88%	100.00%	-
Total Cost	2,149,473	2,050,877	2,252,368	2,319,282	2,441,780	3,347,285	3,826,188	-9.15%
YoY %	4.81%	-8.95%	-2.89%	-5.02%	-27.05%	-12.52%	-	-
Horiz. %	56.18%	53.60%	58.87%	60.62%	63.82%	87.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,465	362,623	376,899	419,729	425,439	471,124	573,915	-6.41%
YoY %	6.30%	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	-	-
Horiz. %	67.16%	63.18%	65.67%	73.13%	74.13%	82.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	279,819	254,121	376,899	431,150	579,625	665,284	890,853	-17.53%
YoY %	10.11%	-32.58%	-12.58%	-25.62%	-12.88%	-25.32%	-	-
Horiz. %	31.41%	28.53%	42.31%	48.40%	65.06%	74.68%	100.00%	-
Div Payout %	97.80%	96.63%	102.70%	99.43%	82.73%	105.76%	99.04%	-
YoY %	1.21%	-5.91%	3.29%	20.19%	-21.78%	6.79%	-	-
Horiz. %	98.75%	97.57%	103.70%	100.39%	83.53%	106.79%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	385,465	362,623	376,899	419,729	425,439	471,124	573,915	-6.41%
YoY %	6.30%	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	-	-
Horiz. %	67.16%	63.18%	65.67%	73.13%	74.13%	82.09%	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%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	11.75%	11.51%	13.92%	15.74%	22.30%	15.77%	19.09%	-
YoY %	2.09%	-17.31%	-11.56%	-29.42%	41.41%	-17.39%	-	-
Horiz. %	61.55%	60.29%	72.92%	82.45%	116.82%	82.61%	100.00%	-
ROE	74.23%	72.52%	97.37%	103.31%	164.68%	133.53%	156.72%	-
YoY %	2.36%	-25.52%	-5.75%	-37.27%	23.33%	-14.80%	-	-
Horiz. %	47.36%	46.27%	62.13%	65.92%	105.08%	85.20%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	853.01	811.72	916.45	963.99	1,100.66	1,391.72	1,656.27	-10.46%
YoY %	5.09%	-11.43%	-4.93%	-12.42%	-20.91%	-15.97%	-	-
Horiz. %	51.50%	49.01%	55.33%	58.20%	66.45%	84.03%	100.00%	-
EPS	100.21	92.10	128.53	151.86	245.37	220.32	315.01	-17.36%
YoY %	8.81%	-28.34%	-15.36%	-38.11%	11.37%	-30.06%	-	-
Horiz. %	31.81%	29.24%	40.80%	48.21%	77.89%	69.94%	100.00%	-
DPS	98.00	89.00	132.00	151.00	203.00	233.00	312.00	-17.53%
YoY %	10.11%	-32.58%	-12.58%	-25.62%	-12.88%	-25.32%	-	-
Horiz. %	31.41%	28.53%	42.31%	48.40%	65.06%	74.68%	100.00%	-
NAPS	1.35	1.27	1.32	1.47	1.49	1.65	2.01	-6.41%
YoY %	6.30%	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	-	-
Horiz. %	67.16%	63.18%	65.67%	73.13%	74.13%	82.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	853.01	811.72	916.45	963.99	1,100.66	1,391.72	1,656.27	-10.46%
YoY %	5.09%	-11.43%	-4.93%	-12.42%	-20.91%	-15.97%	-	-
Horiz. %	51.50%	49.01%	55.33%	58.20%	66.45%	84.03%	100.00%	-
EPS	100.21	92.10	128.53	151.86	245.37	220.32	315.01	-17.36%
YoY %	8.81%	-28.34%	-15.36%	-38.11%	11.37%	-30.06%	-	-
Horiz. %	31.81%	29.24%	40.80%	48.21%	77.89%	69.94%	100.00%	-
DPS	98.00	89.00	132.00	151.00	203.00	233.00	312.00	-17.53%
YoY %	10.11%	-32.58%	-12.58%	-25.62%	-12.88%	-25.32%	-	-
Horiz. %	31.41%	28.53%	42.31%	48.40%	65.06%	74.68%	100.00%	-
NAPS	1.35	1.27	1.32	1.47	1.49	1.65	2.01	-6.41%
YoY %	6.30%	-3.79%	-10.20%	-1.34%	-9.70%	-17.91%	-	-
Horiz. %	67.16%	63.18%	65.67%	73.13%	74.13%	82.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	14.12	10.02	18.94	31.72	43.74	49.14	60.32	-
P/RPS	1.66	1.23	2.07	3.29	3.97	3.53	3.64	-12.25%
YoY %	34.96%	-40.58%	-37.08%	-17.13%	12.46%	-3.02%	-	-
Horiz. %	45.60%	33.79%	56.87%	90.38%	109.07%	96.98%	100.00%	-
P/EPS	14.09	10.88	14.74	20.89	17.83	22.30	19.15	-4.98%
YoY %	29.50%	-26.19%	-29.44%	17.16%	-20.04%	16.45%	-	-
Horiz. %	73.58%	56.81%	76.97%	109.09%	93.11%	116.45%	100.00%	-
EY	7.10	9.19	6.79	4.79	5.61	4.48	5.22	5.25%
YoY %	-22.74%	35.35%	41.75%	-14.62%	25.22%	-14.18%	-	-
Horiz. %	136.02%	176.05%	130.08%	91.76%	107.47%	85.82%	100.00%	-
DY	6.94	8.88	6.97	4.76	4.64	4.74	5.17	5.02%
YoY %	-21.85%	27.40%	46.43%	2.59%	-2.11%	-8.32%	-	-
Horiz. %	134.24%	171.76%	134.82%	92.07%	89.75%	91.68%	100.00%	-
P/NAPS	10.46	7.89	14.35	21.58	29.36	29.78	30.01	-16.09%
YoY %	32.57%	-45.02%	-33.50%	-26.50%	-1.41%	-0.77%	-	-
Horiz. %	34.86%	26.29%	47.82%	71.91%	97.83%	99.23%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	28/10/21	28/10/20	31/10/19	19/10/18	23/10/17	24/10/16	27/10/15	-
Price	14.44	9.95	18.82	32.02	42.60	50.24	64.20	-
P/RPS	1.69	1.23	2.05	3.32	3.87	3.61	3.88	-12.92%
YoY %	37.40%	-40.00%	-38.25%	-14.21%	7.20%	-6.96%	-	-
Horiz. %	43.56%	31.70%	52.84%	85.57%	99.74%	93.04%	100.00%	-
P/EPS	14.41	10.80	14.64	21.08	17.36	22.80	20.38	-5.60%
YoY %	33.43%	-26.23%	-30.55%	21.43%	-23.86%	11.87%	-	-
Horiz. %	70.71%	52.99%	71.84%	103.43%	85.18%	111.87%	100.00%	-
EY	6.94	9.26	6.83	4.74	5.76	4.39	4.91	5.93%
YoY %	-25.05%	35.58%	44.09%	-17.71%	31.21%	-10.59%	-	-
Horiz. %	141.34%	188.59%	139.10%	96.54%	117.31%	89.41%	100.00%	-
DY	6.79	8.94	7.01	4.72	4.77	4.64	4.86	5.72%
YoY %	-24.05%	27.53%	48.52%	-1.05%	2.80%	-4.53%	-	-
Horiz. %	139.71%	183.95%	144.24%	97.12%	98.15%	95.47%	100.00%	-
P/NAPS	10.70	7.83	14.26	21.78	28.59	30.45	31.94	-16.64%
YoY %	36.65%	-45.09%	-34.53%	-23.82%	-6.11%	-4.66%	-	-
Horiz. %	33.50%	24.51%	44.65%	68.19%	89.51%	95.34%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

317

MPI

MALAYSIAN PACIFIC INDUSTRIES

298

HLIND

HONG LEONG INDUSTRIES BHD

296

JCY

JCY INTERNATIONAL BERHAD

217

DSONIC

DATASONIC GROUP BERHAD

167

PBBANK

PUBLIC BANK BHD

148

YTLPOWR

YTL POWER INTERNATIONAL BHD

123

GENTING

GENTING BHD

122

GENM

GENTING MALAYSIA BERHAD

120

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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