[BAT] YoY TTM Result on 31-Dec-2019 [#4]

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
TTM Result
Revenue	2,596,574	2,637,255	2,315,481	2,508,554	2,822,946	3,002,259	3,756,392	-5.96%
YoY %	-1.54%	13.90%	-7.70%	-11.14%	-5.97%	-20.08%	-	-
Horiz. %	69.12%	70.21%	61.64%	66.78%	75.15%	79.92%	100.00%	-
PBT	385,412	394,117	329,285	462,254	623,009	639,226	908,458	-13.31%
YoY %	-2.21%	19.69%	-28.77%	-25.80%	-2.54%	-29.64%	-	-
Horiz. %	42.42%	43.38%	36.25%	50.88%	68.58%	70.36%	100.00%	-
Tax	-122,893	-109,256	-87,446	-116,555	-154,478	-146,590	-187,168	-6.76%
YoY %	-12.48%	-24.94%	24.97%	24.55%	-5.38%	21.68%	-	-
Horiz. %	65.66%	58.37%	46.72%	62.27%	82.53%	78.32%	100.00%	-
NP	262,519	284,861	241,839	345,699	468,531	492,636	721,290	-15.49%
YoY %	-7.84%	17.79%	-30.04%	-26.22%	-4.89%	-31.70%	-	-
Horiz. %	36.40%	39.49%	33.53%	47.93%	64.96%	68.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	262,519	284,861	241,839	344,496	471,780	479,688	732,067	-15.70%
YoY %	-7.84%	17.79%	-29.80%	-26.98%	-1.65%	-34.47%	-	-
Horiz. %	35.86%	38.91%	33.04%	47.06%	64.44%	65.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.89%	27.72%	26.56%	25.21%	24.80%	22.93%	20.60%	-
YoY %	15.04%	4.37%	5.36%	1.65%	8.16%	11.31%	-	-
Horiz. %	154.81%	134.56%	128.93%	122.38%	120.39%	111.31%	100.00%	-
Total Cost	2,334,055	2,352,394	2,073,642	2,162,855	2,354,415	2,509,623	3,035,102	-4.28%
YoY %	-0.78%	13.44%	-4.12%	-8.14%	-6.18%	-17.31%	-	-
Horiz. %	76.90%	77.51%	68.32%	71.26%	77.57%	82.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	376,899	382,610	374,044	388,320	422,584	382,610	613,889	-7.80%
YoY %	-1.49%	2.29%	-3.68%	-8.11%	10.45%	-37.67%	-	-
Horiz. %	61.40%	62.33%	60.93%	63.26%	68.84%	62.33%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	251,266	279,819	236,989	336,925	442,571	482,545	662,429	-14.91%
YoY %	-10.20%	18.07%	-29.66%	-23.87%	-8.28%	-27.16%	-	-
Horiz. %	37.93%	42.24%	35.78%	50.86%	66.81%	72.84%	100.00%	-
Div Payout %	95.71%	98.23%	97.99%	97.80%	93.81%	100.60%	90.49%	-
YoY %	-2.57%	0.24%	0.19%	4.25%	-6.75%	11.17%	-	-
Horiz. %	105.77%	108.55%	108.29%	108.08%	103.67%	111.17%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	376,899	382,610	374,044	388,320	422,584	382,610	613,889	-7.80%
YoY %	-1.49%	2.29%	-3.68%	-8.11%	10.45%	-37.67%	-	-
Horiz. %	61.40%	62.33%	60.93%	63.26%	68.84%	62.33%	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%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	10.11%	10.80%	10.44%	13.78%	16.60%	16.41%	19.20%	-
YoY %	-6.39%	3.45%	-24.24%	-16.99%	1.16%	-14.53%	-	-
Horiz. %	52.66%	56.25%	54.37%	71.77%	86.46%	85.47%	100.00%	-
ROE	69.65%	74.45%	64.66%	88.71%	111.64%	125.37%	119.25%	-
YoY %	-6.45%	15.14%	-27.11%	-20.54%	-10.95%	5.13%	-	-
Horiz. %	58.41%	62.43%	54.22%	74.39%	93.62%	105.13%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	909.39	923.64	810.94	878.56	988.67	1,051.47	1,315.59	-5.96%
YoY %	-1.54%	13.90%	-7.70%	-11.14%	-5.97%	-20.08%	-	-
Horiz. %	69.12%	70.21%	61.64%	66.78%	75.15%	79.92%	100.00%	-
EPS	91.94	99.77	84.70	120.65	165.23	168.00	256.39	-15.70%
YoY %	-7.85%	17.79%	-29.80%	-26.98%	-1.65%	-34.47%	-	-
Horiz. %	35.86%	38.91%	33.04%	47.06%	64.44%	65.53%	100.00%	-
DPS	88.00	98.00	83.00	118.00	155.00	169.00	232.00	-14.91%
YoY %	-10.20%	18.07%	-29.66%	-23.87%	-8.28%	-27.16%	-	-
Horiz. %	37.93%	42.24%	35.78%	50.86%	66.81%	72.84%	100.00%	-
NAPS	1.32	1.34	1.31	1.36	1.48	1.34	2.15	-7.80%
YoY %	-1.49%	2.29%	-3.68%	-8.11%	10.45%	-37.67%	-	-
Horiz. %	61.40%	62.33%	60.93%	63.26%	68.84%	62.33%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	909.39	923.64	810.94	878.56	988.67	1,051.47	1,315.59	-5.96%
YoY %	-1.54%	13.90%	-7.70%	-11.14%	-5.97%	-20.08%	-	-
Horiz. %	69.12%	70.21%	61.64%	66.78%	75.15%	79.92%	100.00%	-
EPS	91.94	99.77	84.70	120.65	165.23	168.00	256.39	-15.70%
YoY %	-7.85%	17.79%	-29.80%	-26.98%	-1.65%	-34.47%	-	-
Horiz. %	35.86%	38.91%	33.04%	47.06%	64.44%	65.53%	100.00%	-
DPS	88.00	98.00	83.00	118.00	155.00	169.00	232.00	-14.91%
YoY %	-10.20%	18.07%	-29.66%	-23.87%	-8.28%	-27.16%	-	-
Horiz. %	37.93%	42.24%	35.78%	50.86%	66.81%	72.84%	100.00%	-
NAPS	1.32	1.34	1.31	1.36	1.48	1.34	2.15	-7.80%
YoY %	-1.49%	2.29%	-3.68%	-8.11%	10.45%	-37.67%	-	-
Horiz. %	61.40%	62.33%	60.93%	63.26%	68.84%	62.33%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	11.22	13.98	14.08	15.08	36.08	40.00	44.60	-
P/RPS	1.23	1.51	1.74	1.72	3.65	3.80	3.39	-15.54%
YoY %	-18.54%	-13.22%	1.16%	-52.88%	-3.95%	12.09%	-	-
Horiz. %	36.28%	44.54%	51.33%	50.74%	107.67%	112.09%	100.00%	-
P/EPS	12.20	14.01	16.62	12.50	21.84	23.81	17.40	-5.74%
YoY %	-12.92%	-15.70%	32.96%	-42.77%	-8.27%	36.84%	-	-
Horiz. %	70.11%	80.52%	95.52%	71.84%	125.52%	136.84%	100.00%	-
EY	8.19	7.14	6.02	8.00	4.58	4.20	5.75	6.06%
YoY %	14.71%	18.60%	-24.75%	74.67%	9.05%	-26.96%	-	-
Horiz. %	142.43%	124.17%	104.70%	139.13%	79.65%	73.04%	100.00%	-
DY	7.84	7.01	5.89	7.82	4.30	4.23	5.20	7.07%
YoY %	11.84%	19.02%	-24.68%	81.86%	1.65%	-18.65%	-	-
Horiz. %	150.77%	134.81%	113.27%	150.38%	82.69%	81.35%	100.00%	-
P/NAPS	8.50	10.43	10.75	11.09	24.38	29.85	20.74	-13.80%
YoY %	-18.50%	-2.98%	-3.07%	-54.51%	-18.32%	43.92%	-	-
Horiz. %	40.98%	50.29%	51.83%	53.47%	117.55%	143.92%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	08/02/23	08/02/22	10/02/21	20/02/20	21/02/19	13/02/18	16/02/17	-
Price	12.80	12.40	13.16	12.70	37.30	32.88	48.78	-
P/RPS	1.41	1.34	1.62	1.45	3.77	3.13	3.71	-14.88%
YoY %	5.22%	-17.28%	11.72%	-61.54%	20.45%	-15.63%	-	-
Horiz. %	38.01%	36.12%	43.67%	39.08%	101.62%	84.37%	100.00%	-
P/EPS	13.92	12.43	15.54	10.53	22.57	19.57	19.03	-5.07%
YoY %	11.99%	-20.01%	47.58%	-53.35%	15.33%	2.84%	-	-
Horiz. %	73.15%	65.32%	81.66%	55.33%	118.60%	102.84%	100.00%	-
EY	7.18	8.05	6.44	9.50	4.43	5.11	5.26	5.32%
YoY %	-10.81%	25.00%	-32.21%	114.45%	-13.31%	-2.85%	-	-
Horiz. %	136.50%	153.04%	122.43%	180.61%	84.22%	97.15%	100.00%	-
DY	6.88	7.90	6.31	9.29	4.16	5.14	4.76	6.32%
YoY %	-12.91%	25.20%	-32.08%	123.32%	-19.07%	7.98%	-	-
Horiz. %	144.54%	165.97%	132.56%	195.17%	87.39%	107.98%	100.00%	-
P/NAPS	9.70	9.25	10.05	9.34	25.20	24.54	22.69	-13.20%
YoY %	4.86%	-7.96%	7.60%	-62.94%	2.69%	8.15%	-	-
Horiz. %	42.75%	40.77%	44.29%	41.16%	111.06%	108.15%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 16:10:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-15 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

618

TASCO

TASCO BERHAD

559

PTRANS

PERAK TRANSIT BERHAD

450

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

HLIND

HONG LEONG INDUSTRIES BHD

435

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

360

MBSB

MALAYSIA BUILDING SOCIETY BHD

336

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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