[BAT] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	1,675,140	1,825,917	1,775,370	1,655,252	1,846,107	2,052,323	2,302,096	-5.15%
YoY %	-8.26%	2.85%	7.26%	-10.34%	-10.05%	-10.85%	-	-
Horiz. %	72.77%	79.32%	77.12%	71.90%	80.19%	89.15%	100.00%	-
PBT	199,462	291,124	289,213	228,870	328,118	464,057	537,231	-15.21%
YoY %	-31.49%	0.66%	26.37%	-30.25%	-29.29%	-13.62%	-	-
Horiz. %	37.13%	54.19%	53.83%	42.60%	61.08%	86.38%	100.00%	-
Tax	-52,079	-90,333	-75,807	-59,751	-80,122	-111,892	-125,634	-13.64%
YoY %	42.35%	-19.16%	-26.87%	25.42%	28.39%	10.94%	-	-
Horiz. %	41.45%	71.90%	60.34%	47.56%	63.77%	89.06%	100.00%	-
NP	147,383	200,791	213,406	169,119	247,996	352,165	411,597	-15.72%
YoY %	-26.60%	-5.91%	26.19%	-31.81%	-29.58%	-14.44%	-	-
Horiz. %	35.81%	48.78%	51.85%	41.09%	60.25%	85.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,383	200,791	213,406	169,119	249,950	352,165	401,490	-15.37%
YoY %	-26.60%	-5.91%	26.19%	-32.34%	-29.02%	-12.29%	-	-
Horiz. %	36.71%	50.01%	53.15%	42.12%	62.26%	87.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	31.03%	26.21%	26.11%	24.42%	24.11%	23.39%	-
YoY %	-15.86%	18.39%	0.38%	6.92%	1.29%	3.08%	-	-
Horiz. %	111.63%	132.66%	112.06%	111.63%	104.40%	103.08%	100.00%	-
Total Cost	1,527,757	1,625,126	1,561,964	1,486,133	1,598,111	1,700,158	1,890,499	-3.48%
YoY %	-5.99%	4.04%	5.10%	-7.01%	-6.00%	-10.07%	-	-
Horiz. %	80.81%	85.96%	82.62%	78.61%	84.53%	89.93%	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	54,250	191,305	202,726	159,896	242,700	308,372	359,767	-27.03%
YoY %	-71.64%	-5.63%	26.79%	-34.12%	-21.30%	-14.29%	-	-
Horiz. %	15.08%	53.17%	56.35%	44.44%	67.46%	85.71%	100.00%	-
Div Payout %	36.81%	95.28%	95.00%	94.55%	97.10%	87.56%	89.61%	-
YoY %	-61.37%	0.29%	0.48%	-2.63%	10.90%	-2.29%	-	-
Horiz. %	41.08%	106.33%	106.01%	105.51%	108.36%	97.71%	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	8.80%	11.00%	12.02%	10.22%	13.43%	17.16%	17.88%	-
YoY %	-20.00%	-8.49%	17.61%	-23.90%	-21.74%	-4.03%	-	-
Horiz. %	49.22%	61.52%	67.23%	57.16%	75.11%	95.97%	100.00%	-
ROE	37.95%	50.59%	55.36%	46.64%	66.32%	83.90%	94.37%	-
YoY %	-24.99%	-8.62%	18.70%	-29.67%	-20.95%	-11.09%	-	-
Horiz. %	40.21%	53.61%	58.66%	49.42%	70.28%	88.91%	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	586.68	639.48	621.78	579.71	646.55	718.78	806.25	-5.15%
YoY %	-8.26%	2.85%	7.26%	-10.34%	-10.05%	-10.85%	-	-
Horiz. %	72.77%	79.32%	77.12%	71.90%	80.19%	89.15%	100.00%	-
EPS	51.60	70.30	74.70	59.20	86.90	123.30	144.20	-15.73%
YoY %	-26.60%	-5.89%	26.18%	-31.88%	-29.52%	-14.49%	-	-
Horiz. %	35.78%	48.75%	51.80%	41.05%	60.26%	85.51%	100.00%	-
DPS	19.00	67.00	71.00	56.00	85.00	108.00	126.00	-27.03%
YoY %	-71.64%	-5.63%	26.79%	-34.12%	-21.30%	-14.29%	-	-
Horiz. %	15.08%	53.17%	56.35%	44.44%	67.46%	85.71%	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	586.68	639.48	621.78	579.71	646.55	718.78	806.25	-5.15%
YoY %	-8.26%	2.85%	7.26%	-10.34%	-10.05%	-10.85%	-	-
Horiz. %	72.77%	79.32%	77.12%	71.90%	80.19%	89.15%	100.00%	-
EPS	51.60	70.30	74.70	59.20	86.90	123.30	144.20	-15.73%
YoY %	-26.60%	-5.89%	26.18%	-31.88%	-29.52%	-14.49%	-	-
Horiz. %	35.78%	48.75%	51.80%	41.05%	60.26%	85.51%	100.00%	-
DPS	19.00	67.00	71.00	56.00	85.00	108.00	126.00	-27.03%
YoY %	-71.64%	-5.63%	26.79%	-34.12%	-21.30%	-14.29%	-	-
Horiz. %	15.08%	53.17%	56.35%	44.44%	67.46%	85.71%	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	1.58	1.60	2.27	1.73	2.93	4.41	5.43	-18.58%
YoY %	-1.25%	-29.52%	31.21%	-40.96%	-33.56%	-18.78%	-	-
Horiz. %	29.10%	29.47%	41.80%	31.86%	53.96%	81.22%	100.00%	-
P/EPS	17.98	14.59	18.89	16.92	21.64	25.72	31.11	-8.72%
YoY %	23.24%	-22.76%	11.64%	-21.81%	-15.86%	-17.33%	-	-
Horiz. %	57.79%	46.90%	60.72%	54.39%	69.56%	82.67%	100.00%	-
EY	5.56	6.85	5.29	5.91	4.62	3.89	3.21	9.58%
YoY %	-18.83%	29.49%	-10.49%	27.92%	18.77%	21.18%	-	-
Horiz. %	173.21%	213.40%	164.80%	184.11%	143.93%	121.18%	100.00%	-
DY	2.05	6.53	5.03	5.59	4.49	3.40	2.88	-5.50%
YoY %	-68.61%	29.82%	-10.02%	24.50%	32.06%	18.06%	-	-
Horiz. %	71.18%	226.74%	174.65%	194.10%	155.90%	118.06%	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	1.60	1.64	2.32	1.72	2.91	4.45	5.28	-18.03%
YoY %	-2.44%	-29.31%	34.88%	-40.89%	-34.61%	-15.72%	-	-
Horiz. %	30.30%	31.06%	43.94%	32.58%	55.11%	84.28%	100.00%	-
P/EPS	18.17	14.87	19.32	16.80	21.50	25.96	30.30	-8.16%
YoY %	22.19%	-23.03%	15.00%	-21.86%	-17.18%	-14.32%	-	-
Horiz. %	59.97%	49.08%	63.76%	55.45%	70.96%	85.68%	100.00%	-
EY	5.50	6.72	5.18	5.95	4.65	3.85	3.30	8.88%
YoY %	-18.15%	29.73%	-12.94%	27.96%	20.78%	16.67%	-	-
Horiz. %	166.67%	203.64%	156.97%	180.30%	140.91%	116.67%	100.00%	-
DY	2.03	6.41	4.92	5.63	4.52	3.37	2.96	-6.08%
YoY %	-68.33%	30.28%	-12.61%	24.56%	34.12%	13.85%	-	-
Horiz. %	68.58%	216.55%	166.22%	190.20%	152.70%	113.85%	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 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