[BAT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Cumulative Result
Revenue	390,225	2,596,574	1,825,917	1,159,016	521,559	2,637,255	1,775,370	-63.61%
YoY %	-84.97%	42.21%	57.54%	122.22%	-80.22%	48.55%	-	-
Horiz. %	21.98%	146.26%	102.85%	65.28%	29.38%	148.55%	100.00%	-
PBT	53,032	385,412	291,124	180,302	77,076	394,117	289,213	-67.75%
YoY %	-86.24%	32.39%	61.46%	133.93%	-80.44%	36.27%	-	-
Horiz. %	18.34%	133.26%	100.66%	62.34%	26.65%	136.27%	100.00%	-
Tax	-12,710	-122,893	-90,333	-54,765	-24,788	-109,256	-75,807	-69.62%
YoY %	89.66%	-36.04%	-64.95%	-120.93%	77.31%	-44.12%	-	-
Horiz. %	16.77%	162.11%	119.16%	72.24%	32.70%	144.12%	100.00%	-
NP	40,322	262,519	200,791	125,537	52,288	284,861	213,406	-67.10%
YoY %	-84.64%	30.74%	59.95%	140.09%	-81.64%	33.48%	-	-
Horiz. %	18.89%	123.01%	94.09%	58.83%	24.50%	133.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,322	262,519	200,791	125,537	52,288	284,861	213,406	-67.10%
YoY %	-84.64%	30.74%	59.95%	140.09%	-81.64%	33.48%	-	-
Horiz. %	18.89%	123.01%	94.09%	58.83%	24.50%	133.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	31.89%	31.03%	30.37%	32.16%	27.72%	26.21%	-
YoY %	-24.84%	2.77%	2.17%	-5.57%	16.02%	5.76%	-	-
Horiz. %	91.45%	121.67%	118.39%	115.87%	122.70%	105.76%	100.00%	-
Total Cost	349,903	2,334,055	1,625,126	1,033,479	469,271	2,352,394	1,561,964	-63.14%
YoY %	-85.01%	43.62%	57.25%	120.23%	-80.05%	50.60%	-	-
Horiz. %	22.40%	149.43%	104.04%	66.17%	30.04%	150.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,912	376,899	396,886	388,320	356,912	382,610	385,465	-5.00%
YoY %	-5.30%	-5.04%	2.21%	8.80%	-6.72%	-0.74%	-	-
Horiz. %	92.59%	97.78%	102.96%	100.74%	92.59%	99.26%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	37,118	251,266	191,305	119,922	48,540	279,819	202,726	-67.78%
YoY %	-85.23%	31.34%	59.52%	147.06%	-82.65%	38.03%	-	-
Horiz. %	18.31%	123.94%	94.37%	59.15%	23.94%	138.03%	100.00%	-
Div Payout %	92.06%	95.71%	95.28%	95.53%	92.83%	98.23%	95.00%	-
YoY %	-3.81%	0.45%	-0.26%	2.91%	-5.50%	3.40%	-	-
Horiz. %	96.91%	100.75%	100.29%	100.56%	97.72%	103.40%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	356,912	376,899	396,886	388,320	356,912	382,610	385,465	-5.00%
YoY %	-5.30%	-5.04%	2.21%	8.80%	-6.72%	-0.74%	-	-
Horiz. %	92.59%	97.78%	102.96%	100.74%	92.59%	99.26%	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%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	10.33%	10.11%	11.00%	10.83%	10.03%	10.80%	12.02%	-
YoY %	2.18%	-8.09%	1.57%	7.98%	-7.13%	-10.15%	-	-
Horiz. %	85.94%	84.11%	91.51%	90.10%	83.44%	89.85%	100.00%	-
ROE	11.30%	69.65%	50.59%	32.33%	14.65%	74.45%	55.36%	-
YoY %	-83.78%	37.68%	56.48%	120.68%	-80.32%	34.48%	-	-
Horiz. %	20.41%	125.81%	91.38%	58.40%	26.46%	134.48%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	136.67	909.39	639.48	405.92	182.66	923.64	621.78	-63.61%
YoY %	-84.97%	42.21%	57.54%	122.23%	-80.22%	48.55%	-	-
Horiz. %	21.98%	146.26%	102.85%	65.28%	29.38%	148.55%	100.00%	-
EPS	14.10	91.90	70.30	44.00	18.30	99.80	74.70	-67.12%
YoY %	-84.66%	30.73%	59.77%	140.44%	-81.66%	33.60%	-	-
Horiz. %	18.88%	123.03%	94.11%	58.90%	24.50%	133.60%	100.00%	-
DPS	13.00	88.00	67.00	42.00	17.00	98.00	71.00	-67.78%
YoY %	-85.23%	31.34%	59.52%	147.06%	-82.65%	38.03%	-	-
Horiz. %	18.31%	123.94%	94.37%	59.15%	23.94%	138.03%	100.00%	-
NAPS	1.25	1.32	1.39	1.36	1.25	1.34	1.35	-5.00%
YoY %	-5.30%	-5.04%	2.21%	8.80%	-6.72%	-0.74%	-	-
Horiz. %	92.59%	97.78%	102.96%	100.74%	92.59%	99.26%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	136.67	909.39	639.48	405.92	182.66	923.64	621.78	-63.61%
YoY %	-84.97%	42.21%	57.54%	122.23%	-80.22%	48.55%	-	-
Horiz. %	21.98%	146.26%	102.85%	65.28%	29.38%	148.55%	100.00%	-
EPS	14.10	91.90	70.30	44.00	18.30	99.80	74.70	-67.12%
YoY %	-84.66%	30.73%	59.77%	140.44%	-81.66%	33.60%	-	-
Horiz. %	18.88%	123.03%	94.11%	58.90%	24.50%	133.60%	100.00%	-
DPS	13.00	88.00	67.00	42.00	17.00	98.00	71.00	-67.78%
YoY %	-85.23%	31.34%	59.52%	147.06%	-82.65%	38.03%	-	-
Horiz. %	18.31%	123.94%	94.37%	59.15%	23.94%	138.03%	100.00%	-
NAPS	1.25	1.32	1.39	1.36	1.25	1.34	1.35	-5.00%
YoY %	-5.30%	-5.04%	2.21%	8.80%	-6.72%	-0.74%	-	-
Horiz. %	92.59%	97.78%	102.96%	100.74%	92.59%	99.26%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	10.86	11.22	10.26	10.80	12.44	13.98	14.12	-
P/RPS	7.95	1.23	1.60	2.66	6.81	1.51	2.27	130.79%
YoY %	546.34%	-23.13%	-39.85%	-60.94%	350.99%	-33.48%	-	-
Horiz. %	350.22%	54.19%	70.48%	117.18%	300.00%	66.52%	100.00%	-
P/EPS	76.90	12.20	14.59	24.56	67.93	14.01	18.89	155.17%
YoY %	530.33%	-16.38%	-40.59%	-63.85%	384.87%	-25.83%	-	-
Horiz. %	407.09%	64.58%	77.24%	130.02%	359.61%	74.17%	100.00%	-
EY	1.30	8.19	6.85	4.07	1.47	7.14	5.29	-60.79%
YoY %	-84.13%	19.56%	68.30%	176.87%	-79.41%	34.97%	-	-
Horiz. %	24.57%	154.82%	129.49%	76.94%	27.79%	134.97%	100.00%	-
DY	1.20	7.84	6.53	3.89	1.37	7.01	5.03	-61.56%
YoY %	-84.69%	20.06%	67.87%	183.94%	-80.46%	39.36%	-	-
Horiz. %	23.86%	155.86%	129.82%	77.34%	27.24%	139.36%	100.00%	-
P/NAPS	8.69	8.50	7.38	7.94	9.95	10.43	10.46	-11.63%
YoY %	2.24%	15.18%	-7.05%	-20.20%	-4.60%	-0.29%	-	-
Horiz. %	83.08%	81.26%	70.55%	75.91%	95.12%	99.71%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	08/02/23	27/10/22	21/07/22	27/05/22	08/02/22	28/10/21	-
Price	10.82	12.80	10.46	10.52	12.78	12.40	14.44	-
P/RPS	7.92	1.41	1.64	2.59	7.00	1.34	2.32	126.89%
YoY %	461.70%	-14.02%	-36.68%	-63.00%	422.39%	-42.24%	-	-
Horiz. %	341.38%	60.78%	70.69%	111.64%	301.72%	57.76%	100.00%	-
P/EPS	76.62	13.92	14.87	23.93	69.79	12.43	19.32	150.75%
YoY %	450.43%	-6.39%	-37.86%	-65.71%	461.46%	-35.66%	-	-
Horiz. %	396.58%	72.05%	76.97%	123.86%	361.23%	64.34%	100.00%	-
EY	1.31	7.18	6.72	4.18	1.43	8.05	5.18	-60.04%
YoY %	-81.75%	6.85%	60.77%	192.31%	-82.24%	55.41%	-	-
Horiz. %	25.29%	138.61%	129.73%	80.69%	27.61%	155.41%	100.00%	-
DY	1.20	6.88	6.41	3.99	1.33	7.90	4.92	-60.99%
YoY %	-82.56%	7.33%	60.65%	200.00%	-83.16%	60.57%	-	-
Horiz. %	24.39%	139.84%	130.28%	81.10%	27.03%	160.57%	100.00%	-
P/NAPS	8.66	9.70	7.53	7.74	10.22	9.25	10.70	-13.16%
YoY %	-10.72%	28.82%	-2.71%	-24.27%	10.49%	-13.55%	-	-
Horiz. %	80.93%	90.65%	70.37%	72.34%	95.51%	86.45%	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