[BAT] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Cumulative Result
Revenue	521,559	2,637,255	1,775,370	1,162,350	566,552	2,315,481	1,655,252	-53.72%
YoY %	-80.22%	48.55%	52.74%	105.16%	-75.53%	39.89%	-	-
Horiz. %	31.51%	159.33%	107.26%	70.22%	34.23%	139.89%	100.00%	-
PBT	77,076	394,117	289,213	185,682	83,059	329,285	228,870	-51.62%
YoY %	-80.44%	36.27%	55.76%	123.55%	-74.78%	43.87%	-	-
Horiz. %	33.68%	172.20%	126.37%	81.13%	36.29%	143.87%	100.00%	-
Tax	-24,788	-109,256	-75,807	-50,951	-19,946	-87,446	-59,751	-44.40%
YoY %	77.31%	-44.12%	-48.78%	-155.44%	77.19%	-46.35%	-	-
Horiz. %	41.49%	182.85%	126.87%	85.27%	33.38%	146.35%	100.00%	-
NP	52,288	284,861	213,406	134,731	63,113	241,839	169,119	-54.30%
YoY %	-81.64%	33.48%	58.39%	113.48%	-73.90%	43.00%	-	-
Horiz. %	30.92%	168.44%	126.19%	79.67%	37.32%	143.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,288	284,861	213,406	134,731	63,113	241,839	169,119	-54.30%
YoY %	-81.64%	33.48%	58.39%	113.48%	-73.90%	43.00%	-	-
Horiz. %	30.92%	168.44%	126.19%	79.67%	37.32%	143.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.16%	27.72%	26.21%	27.44%	24.01%	26.56%	26.11%	-
YoY %	16.02%	5.76%	-4.48%	14.29%	-9.60%	1.72%	-	-
Horiz. %	123.17%	106.17%	100.38%	105.09%	91.96%	101.72%	100.00%	-
Total Cost	469,271	2,352,394	1,561,964	1,027,619	503,439	2,073,642	1,486,133	-53.66%
YoY %	-80.05%	50.60%	52.00%	104.12%	-75.72%	39.53%	-	-
Horiz. %	31.58%	158.29%	105.10%	69.15%	33.88%	139.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,912	382,610	385,465	374,044	362,623	374,044	362,623	-1.05%
YoY %	-6.72%	-0.74%	3.05%	3.15%	-3.05%	3.15%	-	-
Horiz. %	98.43%	105.51%	106.30%	103.15%	100.00%	103.15%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	48,540	279,819	202,726	128,488	59,961	236,989	159,896	-54.86%
YoY %	-82.65%	38.03%	57.78%	114.29%	-74.70%	48.21%	-	-
Horiz. %	30.36%	175.00%	126.79%	80.36%	37.50%	148.21%	100.00%	-
Div Payout %	92.83%	98.23%	95.00%	95.37%	95.01%	97.99%	94.55%	-
YoY %	-5.50%	3.40%	-0.39%	0.38%	-3.04%	3.64%	-	-
Horiz. %	98.18%	103.89%	100.48%	100.87%	100.49%	103.64%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	356,912	382,610	385,465	374,044	362,623	374,044	362,623	-1.05%
YoY %	-6.72%	-0.74%	3.05%	3.15%	-3.05%	3.15%	-	-
Horiz. %	98.43%	105.51%	106.30%	103.15%	100.00%	103.15%	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	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	10.03%	10.80%	12.02%	11.59%	11.14%	10.44%	10.22%	-
YoY %	-7.13%	-10.15%	3.71%	4.04%	6.70%	2.15%	-	-
Horiz. %	98.14%	105.68%	117.61%	113.41%	109.00%	102.15%	100.00%	-
ROE	14.65%	74.45%	55.36%	36.02%	17.40%	64.66%	46.64%	-
YoY %	-80.32%	34.48%	53.69%	107.01%	-73.09%	38.64%	-	-
Horiz. %	31.41%	159.63%	118.70%	77.23%	37.31%	138.64%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	182.66	923.64	621.78	407.09	198.42	810.94	579.71	-53.72%
YoY %	-80.22%	48.55%	52.74%	105.17%	-75.53%	39.89%	-	-
Horiz. %	31.51%	159.33%	107.26%	70.22%	34.23%	139.89%	100.00%	-
EPS	18.30	99.80	74.70	47.20	22.10	84.70	59.20	-54.31%
YoY %	-81.66%	33.60%	58.26%	113.57%	-73.91%	43.07%	-	-
Horiz. %	30.91%	168.58%	126.18%	79.73%	37.33%	143.07%	100.00%	-
DPS	17.00	98.00	71.00	45.00	21.00	83.00	56.00	-54.86%
YoY %	-82.65%	38.03%	57.78%	114.29%	-74.70%	48.21%	-	-
Horiz. %	30.36%	175.00%	126.79%	80.36%	37.50%	148.21%	100.00%	-
NAPS	1.25	1.34	1.35	1.31	1.27	1.31	1.27	-1.05%
YoY %	-6.72%	-0.74%	3.05%	3.15%	-3.05%	3.15%	-	-
Horiz. %	98.43%	105.51%	106.30%	103.15%	100.00%	103.15%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	182.66	923.64	621.78	407.09	198.42	810.94	579.71	-53.72%
YoY %	-80.22%	48.55%	52.74%	105.17%	-75.53%	39.89%	-	-
Horiz. %	31.51%	159.33%	107.26%	70.22%	34.23%	139.89%	100.00%	-
EPS	18.30	99.80	74.70	47.20	22.10	84.70	59.20	-54.31%
YoY %	-81.66%	33.60%	58.26%	113.57%	-73.91%	43.07%	-	-
Horiz. %	30.91%	168.58%	126.18%	79.73%	37.33%	143.07%	100.00%	-
DPS	17.00	98.00	71.00	45.00	21.00	83.00	56.00	-54.86%
YoY %	-82.65%	38.03%	57.78%	114.29%	-74.70%	48.21%	-	-
Horiz. %	30.36%	175.00%	126.79%	80.36%	37.50%	148.21%	100.00%	-
NAPS	1.25	1.34	1.35	1.31	1.27	1.31	1.27	-1.05%
YoY %	-6.72%	-0.74%	3.05%	3.15%	-3.05%	3.15%	-	-
Horiz. %	98.43%	105.51%	106.30%	103.15%	100.00%	103.15%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	12.44	13.98	14.12	14.28	13.10	14.08	10.02	-
P/RPS	6.81	1.51	2.27	3.51	6.60	1.74	1.73	149.51%
YoY %	350.99%	-33.48%	-35.33%	-46.82%	279.31%	0.58%	-	-
Horiz. %	393.64%	87.28%	131.21%	202.89%	381.50%	100.58%	100.00%	-
P/EPS	67.93	14.01	18.89	30.26	59.27	16.62	16.92	152.81%
YoY %	384.87%	-25.83%	-37.57%	-48.95%	256.62%	-1.77%	-	-
Horiz. %	401.48%	82.80%	111.64%	178.84%	350.30%	98.23%	100.00%	-
EY	1.47	7.14	5.29	3.30	1.69	6.02	5.91	-60.48%
YoY %	-79.41%	34.97%	60.30%	95.27%	-71.93%	1.86%	-	-
Horiz. %	24.87%	120.81%	89.51%	55.84%	28.60%	101.86%	100.00%	-
DY	1.37	7.01	5.03	3.15	1.60	5.89	5.59	-60.87%
YoY %	-80.46%	39.36%	59.68%	96.87%	-72.84%	5.37%	-	-
Horiz. %	24.51%	125.40%	89.98%	56.35%	28.62%	105.37%	100.00%	-
P/NAPS	9.95	10.43	10.46	10.90	10.31	10.75	7.89	16.74%
YoY %	-4.60%	-0.29%	-4.04%	5.72%	-4.09%	36.25%	-	-
Horiz. %	126.11%	132.19%	132.57%	138.15%	130.67%	136.25%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	27/05/22	08/02/22	28/10/21	26/07/21	31/05/21	10/02/21	28/10/20	-
Price	12.78	12.40	14.44	14.70	15.76	13.16	9.95	-
P/RPS	7.00	1.34	2.32	3.61	7.94	1.62	1.72	155.12%
YoY %	422.39%	-42.24%	-35.73%	-54.53%	390.12%	-5.81%	-	-
Horiz. %	406.98%	77.91%	134.88%	209.88%	461.63%	94.19%	100.00%	-
P/EPS	69.79	12.43	19.32	31.15	71.30	15.54	16.80	158.64%
YoY %	461.46%	-35.66%	-37.98%	-56.31%	358.82%	-7.50%	-	-
Horiz. %	415.42%	73.99%	115.00%	185.42%	424.40%	92.50%	100.00%	-
EY	1.43	8.05	5.18	3.21	1.40	6.44	5.95	-61.37%
YoY %	-82.24%	55.41%	61.37%	129.29%	-78.26%	8.24%	-	-
Horiz. %	24.03%	135.29%	87.06%	53.95%	23.53%	108.24%	100.00%	-
DY	1.33	7.90	4.92	3.06	1.33	6.31	5.63	-61.81%
YoY %	-83.16%	60.57%	60.78%	130.08%	-78.92%	12.08%	-	-
Horiz. %	23.62%	140.32%	87.39%	54.35%	23.62%	112.08%	100.00%	-
P/NAPS	10.22	9.25	10.70	11.22	12.41	10.05	7.83	19.45%
YoY %	10.49%	-13.55%	-4.63%	-9.59%	23.48%	28.35%	-	-
Horiz. %	130.52%	118.14%	136.65%	143.30%	158.49%	128.35%	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