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

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	2,317,699	2,274,525	2,368,742	2,508,554	2,616,730	2,767,914	2,806,255	-11.94%
YoY %	1.90%	-3.98%	-5.57%	-4.13%	-5.46%	-1.37%	-	-
Horiz. %	82.59%	81.05%	84.41%	89.39%	93.25%	98.63%	100.00%	-
PBT	363,006	387,993	412,604	462,254	487,070	566,883	612,972	-29.41%
YoY %	-6.44%	-5.96%	-10.74%	-5.09%	-14.08%	-7.52%	-	-
Horiz. %	59.22%	63.30%	67.31%	75.41%	79.46%	92.48%	100.00%	-
Tax	-96,184	-101,782	-104,739	-116,555	-122,708	-139,846	-152,067	-26.25%
YoY %	5.50%	2.82%	10.14%	5.01%	12.25%	8.04%	-	-
Horiz. %	63.25%	66.93%	68.88%	76.65%	80.69%	91.96%	100.00%	-
NP	266,822	286,211	307,865	345,699	364,362	427,037	460,905	-30.46%
YoY %	-6.77%	-7.03%	-10.94%	-5.12%	-14.68%	-7.35%	-	-
Horiz. %	57.89%	62.10%	66.80%	75.00%	79.05%	92.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	262,983	284,041	306,662	344,496	366,998	428,004	464,496	-31.49%
YoY %	-7.41%	-7.38%	-10.98%	-6.13%	-14.25%	-7.86%	-	-
Horiz. %	56.62%	61.15%	66.02%	74.17%	79.01%	92.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	26.23%	25.38%	25.21%	25.19%	24.67%	24.81%	-
YoY %	1.03%	3.35%	0.67%	0.08%	2.11%	-0.56%	-	-
Horiz. %	106.81%	105.72%	102.30%	101.61%	101.53%	99.44%	100.00%	-
Total Cost	2,050,877	1,988,314	2,060,877	2,162,855	2,252,368	2,340,877	2,345,350	-8.53%
YoY %	3.15%	-3.52%	-4.71%	-3.97%	-3.78%	-0.19%	-	-
Horiz. %	87.44%	84.78%	87.87%	92.22%	96.04%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,623	354,057	351,201	388,320	376,899	368,333	374,044	-2.04%
YoY %	2.42%	0.81%	-9.56%	3.03%	2.33%	-1.53%	-	-
Horiz. %	96.95%	94.66%	93.89%	103.82%	100.76%	98.47%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	254,121	276,964	299,806	336,925	376,899	408,307	434,005	-29.94%
YoY %	-8.25%	-7.62%	-11.02%	-10.61%	-7.69%	-5.92%	-	-
Horiz. %	58.55%	63.82%	69.08%	77.63%	86.84%	94.08%	100.00%	-
Div Payout %	96.63%	97.51%	97.76%	97.80%	102.70%	95.40%	93.44%	-
YoY %	-0.90%	-0.26%	-0.04%	-4.77%	7.65%	2.10%	-	-
Horiz. %	103.41%	104.36%	104.62%	104.67%	109.91%	102.10%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	362,623	354,057	351,201	388,320	376,899	368,333	374,044	-2.04%
YoY %	2.42%	0.81%	-9.56%	3.03%	2.33%	-1.53%	-	-
Horiz. %	96.95%	94.66%	93.89%	103.82%	100.76%	98.47%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	11.51%	12.58%	13.00%	13.78%	13.92%	15.43%	16.42%	-
YoY %	-8.51%	-3.23%	-5.66%	-1.01%	-9.79%	-6.03%	-	-
Horiz. %	70.10%	76.61%	79.17%	83.92%	84.77%	93.97%	100.00%	-
ROE	72.52%	80.22%	87.32%	88.71%	97.37%	116.20%	124.18%	-
YoY %	-9.60%	-8.13%	-1.57%	-8.89%	-16.20%	-6.43%	-	-
Horiz. %	58.40%	64.60%	70.32%	71.44%	78.41%	93.57%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	811.72	796.60	829.59	878.56	916.45	969.40	982.82	-11.94%
YoY %	1.90%	-3.98%	-5.57%	-4.13%	-5.46%	-1.37%	-	-
Horiz. %	82.59%	81.05%	84.41%	89.39%	93.25%	98.63%	100.00%	-
EPS	92.10	99.48	107.40	120.65	128.53	149.90	162.68	-31.49%
YoY %	-7.42%	-7.37%	-10.98%	-6.13%	-14.26%	-7.86%	-	-
Horiz. %	56.61%	61.15%	66.02%	74.16%	79.01%	92.14%	100.00%	-
DPS	89.00	97.00	105.00	118.00	132.00	143.00	152.00	-29.94%
YoY %	-8.25%	-7.62%	-11.02%	-10.61%	-7.69%	-5.92%	-	-
Horiz. %	58.55%	63.82%	69.08%	77.63%	86.84%	94.08%	100.00%	-
NAPS	1.27	1.24	1.23	1.36	1.32	1.29	1.31	-2.04%
YoY %	2.42%	0.81%	-9.56%	3.03%	2.33%	-1.53%	-	-
Horiz. %	96.95%	94.66%	93.89%	103.82%	100.76%	98.47%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	811.72	796.60	829.59	878.56	916.45	969.40	982.82	-11.94%
YoY %	1.90%	-3.98%	-5.57%	-4.13%	-5.46%	-1.37%	-	-
Horiz. %	82.59%	81.05%	84.41%	89.39%	93.25%	98.63%	100.00%	-
EPS	92.10	99.48	107.40	120.65	128.53	149.90	162.68	-31.49%
YoY %	-7.42%	-7.37%	-10.98%	-6.13%	-14.26%	-7.86%	-	-
Horiz. %	56.61%	61.15%	66.02%	74.16%	79.01%	92.14%	100.00%	-
DPS	89.00	97.00	105.00	118.00	132.00	143.00	152.00	-29.94%
YoY %	-8.25%	-7.62%	-11.02%	-10.61%	-7.69%	-5.92%	-	-
Horiz. %	58.55%	63.82%	69.08%	77.63%	86.84%	94.08%	100.00%	-
NAPS	1.27	1.24	1.23	1.36	1.32	1.29	1.31	-2.04%
YoY %	2.42%	0.81%	-9.56%	3.03%	2.33%	-1.53%	-	-
Horiz. %	96.95%	94.66%	93.89%	103.82%	100.76%	98.47%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	10.02	10.78	10.30	15.08	18.94	28.80	36.14	-
P/RPS	1.23	1.35	1.24	1.72	2.07	2.97	3.68	-51.74%
YoY %	-8.89%	8.87%	-27.91%	-16.91%	-30.30%	-19.29%	-	-
Horiz. %	33.42%	36.68%	33.70%	46.74%	56.25%	80.71%	100.00%	-
P/EPS	10.88	10.84	9.59	12.50	14.74	19.21	22.22	-37.79%
YoY %	0.37%	13.03%	-23.28%	-15.20%	-23.27%	-13.55%	-	-
Horiz. %	48.96%	48.78%	43.16%	56.26%	66.34%	86.45%	100.00%	-
EY	9.19	9.23	10.43	8.00	6.79	5.20	4.50	60.75%
YoY %	-0.43%	-11.51%	30.37%	17.82%	30.58%	15.56%	-	-
Horiz. %	204.22%	205.11%	231.78%	177.78%	150.89%	115.56%	100.00%	-
DY	8.88	9.00	10.19	7.82	6.97	4.97	4.21	64.24%
YoY %	-1.33%	-11.68%	30.31%	12.20%	40.24%	18.05%	-	-
Horiz. %	210.93%	213.78%	242.04%	185.75%	165.56%	118.05%	100.00%	-
P/NAPS	7.89	8.69	8.37	11.09	14.35	22.33	27.59	-56.49%
YoY %	-9.21%	3.82%	-24.53%	-22.72%	-35.74%	-19.06%	-	-
Horiz. %	28.60%	31.50%	30.34%	40.20%	52.01%	80.94%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	28/10/20	23/07/20	21/05/20	20/02/20	31/10/19	25/07/19	28/05/19	-
Price	9.95	10.38	13.30	12.70	18.82	29.60	33.44	-
P/RPS	1.23	1.30	1.60	1.45	2.05	3.05	3.40	-49.13%
YoY %	-5.38%	-18.75%	10.34%	-29.27%	-32.79%	-10.29%	-	-
Horiz. %	36.18%	38.24%	47.06%	42.65%	60.29%	89.71%	100.00%	-
P/EPS	10.80	10.43	12.38	10.53	14.64	19.75	20.56	-34.82%
YoY %	3.55%	-15.75%	17.57%	-28.07%	-25.87%	-3.94%	-	-
Horiz. %	52.53%	50.73%	60.21%	51.22%	71.21%	96.06%	100.00%	-
EY	9.26	9.58	8.08	9.50	6.83	5.06	4.86	53.51%
YoY %	-3.34%	18.56%	-14.95%	39.09%	34.98%	4.12%	-	-
Horiz. %	190.53%	197.12%	166.26%	195.47%	140.53%	104.12%	100.00%	-
DY	8.94	9.34	7.89	9.29	7.01	4.83	4.55	56.68%
YoY %	-4.28%	18.38%	-15.07%	32.52%	45.13%	6.15%	-	-
Horiz. %	196.48%	205.27%	173.41%	204.18%	154.07%	106.15%	100.00%	-
P/NAPS	7.83	8.37	10.81	9.34	14.26	22.95	25.53	-54.42%
YoY %	-6.45%	-22.57%	15.74%	-34.50%	-37.86%	-10.11%	-	-
Horiz. %	30.67%	32.78%	42.34%	36.58%	55.86%	89.89%	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