[BAT] YoY TTM Result on 30-Sep-2023 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	2,445,797	2,687,802	2,435,599	2,317,699	2,616,730	2,752,486	3,142,709	-4.09%
YoY %	-9.00%	10.35%	5.09%	-11.43%	-4.93%	-12.42%	-	-
Horiz. %	77.82%	85.53%	77.50%	73.75%	83.26%	87.58%	100.00%	-
PBT	293,750	396,028	389,628	363,006	487,070	566,052	853,722	-16.28%
YoY %	-25.83%	1.64%	7.33%	-25.47%	-13.95%	-33.70%	-	-
Horiz. %	34.41%	46.39%	45.64%	42.52%	57.05%	66.30%	100.00%	-
Tax	-84,639	-123,782	-103,502	-96,184	-122,708	-132,848	-152,793	-9.37%
YoY %	31.62%	-19.59%	-7.61%	21.62%	7.63%	13.05%	-	-
Horiz. %	55.39%	81.01%	67.74%	62.95%	80.31%	86.95%	100.00%	-
NP	209,111	272,246	286,126	266,822	364,362	433,204	700,929	-18.24%
YoY %	-23.19%	-4.85%	7.23%	-26.77%	-15.89%	-38.20%	-	-
Horiz. %	29.83%	38.84%	40.82%	38.07%	51.98%	61.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,111	272,246	286,126	262,983	366,998	433,612	700,606	-18.24%
YoY %	-23.19%	-4.85%	8.80%	-28.34%	-15.36%	-38.11%	-	-
Horiz. %	29.85%	38.86%	40.84%	37.54%	52.38%	61.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	31.26%	26.56%	26.50%	25.19%	23.47%	17.90%	-
YoY %	-7.84%	17.70%	0.23%	5.20%	7.33%	31.12%	-	-
Horiz. %	160.95%	174.64%	148.38%	148.04%	140.73%	131.12%	100.00%	-
Total Cost	2,236,686	2,415,556	2,149,473	2,050,877	2,252,368	2,319,282	2,441,780	-1.45%
YoY %	-7.40%	12.38%	4.81%	-8.95%	-2.89%	-5.02%	-	-
Horiz. %	91.60%	98.93%	88.03%	83.99%	92.24%	94.98%	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	197,015	268,398	279,819	254,121	376,899	431,150	579,625	-16.45%
YoY %	-26.60%	-4.08%	10.11%	-32.58%	-12.58%	-25.62%	-	-
Horiz. %	33.99%	46.31%	48.28%	43.84%	65.02%	74.38%	100.00%	-
Div Payout %	94.22%	98.59%	97.80%	96.63%	102.70%	99.43%	82.73%	-
YoY %	-4.43%	0.81%	1.21%	-5.91%	3.29%	20.19%	-	-
Horiz. %	113.89%	119.17%	118.22%	116.80%	124.14%	120.19%	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	8.55%	10.13%	11.75%	11.51%	13.92%	15.74%	22.30%	-
YoY %	-15.60%	-13.79%	2.09%	-17.31%	-11.56%	-29.42%	-	-
Horiz. %	38.34%	45.43%	52.69%	51.61%	62.42%	70.58%	100.00%	-
ROE	53.85%	68.60%	74.23%	72.52%	97.37%	103.31%	164.68%	-
YoY %	-21.50%	-7.58%	2.36%	-25.52%	-5.75%	-37.27%	-	-
Horiz. %	32.70%	41.66%	45.08%	44.04%	59.13%	62.73%	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	856.58	941.34	853.01	811.72	916.45	963.99	1,100.66	-4.09%
YoY %	-9.00%	10.36%	5.09%	-11.43%	-4.93%	-12.42%	-	-
Horiz. %	77.82%	85.53%	77.50%	73.75%	83.26%	87.58%	100.00%	-
EPS	73.24	95.35	100.21	92.10	128.53	151.86	245.37	-18.24%
YoY %	-23.19%	-4.85%	8.81%	-28.34%	-15.36%	-38.11%	-	-
Horiz. %	29.85%	38.86%	40.84%	37.54%	52.38%	61.89%	100.00%	-
DPS	69.00	94.00	98.00	89.00	132.00	151.00	203.00	-16.45%
YoY %	-26.60%	-4.08%	10.11%	-32.58%	-12.58%	-25.62%	-	-
Horiz. %	33.99%	46.31%	48.28%	43.84%	65.02%	74.38%	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	856.58	941.34	853.01	811.72	916.45	963.99	1,100.66	-4.09%
YoY %	-9.00%	10.36%	5.09%	-11.43%	-4.93%	-12.42%	-	-
Horiz. %	77.82%	85.53%	77.50%	73.75%	83.26%	87.58%	100.00%	-
EPS	73.24	95.35	100.21	92.10	128.53	151.86	245.37	-18.24%
YoY %	-23.19%	-4.85%	8.81%	-28.34%	-15.36%	-38.11%	-	-
Horiz. %	29.85%	38.86%	40.84%	37.54%	52.38%	61.89%	100.00%	-
DPS	69.00	94.00	98.00	89.00	132.00	151.00	203.00	-16.45%
YoY %	-26.60%	-4.08%	10.11%	-32.58%	-12.58%	-25.62%	-	-
Horiz. %	33.99%	46.31%	48.28%	43.84%	65.02%	74.38%	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	1.08	1.09	1.66	1.23	2.07	3.29	3.97	-19.49%
YoY %	-0.92%	-34.34%	34.96%	-40.58%	-37.08%	-17.13%	-	-
Horiz. %	27.20%	27.46%	41.81%	30.98%	52.14%	82.87%	100.00%	-
P/EPS	12.67	10.76	14.09	10.88	14.74	20.89	17.83	-5.53%
YoY %	17.75%	-23.63%	29.50%	-26.19%	-29.44%	17.16%	-	-
Horiz. %	71.06%	60.35%	79.02%	61.02%	82.67%	117.16%	100.00%	-
EY	7.89	9.29	7.10	9.19	6.79	4.79	5.61	5.84%
YoY %	-15.07%	30.85%	-22.74%	35.35%	41.75%	-14.62%	-	-
Horiz. %	140.64%	165.60%	126.56%	163.81%	121.03%	85.38%	100.00%	-
DY	7.44	9.16	6.94	8.88	6.97	4.76	4.64	8.18%
YoY %	-18.78%	31.99%	-21.85%	27.40%	46.43%	2.59%	-	-
Horiz. %	160.34%	197.41%	149.57%	191.38%	150.22%	102.59%	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	1.10	1.11	1.69	1.23	2.05	3.32	3.87	-18.90%
YoY %	-0.90%	-34.32%	37.40%	-40.00%	-38.25%	-14.21%	-	-
Horiz. %	28.42%	28.68%	43.67%	31.78%	52.97%	85.79%	100.00%	-
P/EPS	12.81	10.97	14.41	10.80	14.64	21.08	17.36	-4.93%
YoY %	16.77%	-23.87%	33.43%	-26.23%	-30.55%	21.43%	-	-
Horiz. %	73.79%	63.19%	83.01%	62.21%	84.33%	121.43%	100.00%	-
EY	7.81	9.12	6.94	9.26	6.83	4.74	5.76	5.20%
YoY %	-14.36%	31.41%	-25.05%	35.58%	44.09%	-17.71%	-	-
Horiz. %	135.59%	158.33%	120.49%	160.76%	118.58%	82.29%	100.00%	-
DY	7.36	8.99	6.79	8.94	7.01	4.72	4.77	7.49%
YoY %	-18.13%	32.40%	-24.05%	27.53%	48.52%	-1.05%	-	-
Horiz. %	154.30%	188.47%	142.35%	187.42%	146.96%	98.95%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:55:00

EMA 5

5 Mins

SELL

2024-05-27 16:50:00

ADX

5 Mins

SELL

2024-05-27 16:40:00

EMA 5

5 Mins

BUY

2024-05-27 16:40:00

ADX

5 Mins

BUY

2024-05-27 15:25:00

EMA 5

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 >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

329

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

MAYBANK

MALAYAN BANKING BHD

243

MYEG

MY E.G. SERVICES BHD

193

JCY

JCY INTERNATIONAL BERHAD

187

GENTING

GENTING BHD

170

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

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