[BAT] YoY TTM Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	2,592,262	2,400,887	2,368,742	2,806,255	2,869,184	3,506,104	4,328,488	-8.18%
YoY %	7.97%	1.36%	-15.59%	-2.19%	-18.17%	-19.00%	-	-
Horiz. %	59.89%	55.47%	54.72%	64.83%	66.29%	81.00%	100.00%	-
PBT	388,134	345,405	412,604	612,972	609,468	833,769	1,137,389	-16.39%
YoY %	12.37%	-16.29%	-32.69%	0.57%	-26.90%	-26.69%	-	-
Horiz. %	34.13%	30.37%	36.28%	53.89%	53.58%	73.31%	100.00%	-
Tax	-114,098	-91,219	-104,739	-152,067	-139,399	-169,160	-295,209	-14.64%
YoY %	-25.08%	12.91%	31.12%	-9.09%	17.59%	42.70%	-	-
Horiz. %	38.65%	30.90%	35.48%	51.51%	47.22%	57.30%	100.00%	-
NP	274,036	254,186	307,865	460,905	470,069	664,609	842,180	-17.05%
YoY %	7.81%	-17.44%	-33.20%	-1.95%	-29.27%	-21.08%	-	-
Horiz. %	32.54%	30.18%	36.56%	54.73%	55.82%	78.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	274,036	254,186	306,662	464,496	461,339	673,694	840,905	-17.03%
YoY %	7.81%	-17.11%	-33.98%	0.68%	-31.52%	-19.88%	-	-
Horiz. %	32.59%	30.23%	36.47%	55.24%	54.86%	80.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.40%	26.41%	25.38%	24.81%	22.87%	20.29%	25.95%	-
YoY %	11.32%	4.06%	2.30%	8.48%	12.72%	-21.81%	-	-
Horiz. %	113.29%	101.77%	97.80%	95.61%	88.13%	78.19%	100.00%	-
Total Cost	2,318,226	2,146,701	2,060,877	2,345,350	2,399,115	2,841,495	3,486,308	-6.57%
YoY %	7.99%	4.16%	-12.13%	-2.24%	-15.57%	-18.50%	-	-
Horiz. %	66.50%	61.58%	59.11%	67.27%	68.82%	81.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,912	362,623	351,201	374,044	354,057	376,899	496,822	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	268,398	248,411	299,806	434,005	462,558	619,600	825,181	-17.06%
YoY %	8.05%	-17.14%	-30.92%	-6.17%	-25.35%	-24.91%	-	-
Horiz. %	32.53%	30.10%	36.33%	52.60%	56.06%	75.09%	100.00%	-
Div Payout %	97.94%	97.73%	97.76%	93.44%	100.26%	91.97%	98.13%	-
YoY %	0.21%	-0.03%	4.62%	-6.80%	9.01%	-6.28%	-	-
Horiz. %	99.81%	99.59%	99.62%	95.22%	102.17%	93.72%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	356,912	362,623	351,201	374,044	354,057	376,899	496,822	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	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	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	10.57%	10.59%	13.00%	16.42%	16.38%	18.96%	19.46%	-
YoY %	-0.19%	-18.54%	-20.83%	0.24%	-13.61%	-2.57%	-	-
Horiz. %	54.32%	54.42%	66.80%	84.38%	84.17%	97.43%	100.00%	-
ROE	76.78%	70.10%	87.32%	124.18%	130.30%	178.75%	169.26%	-
YoY %	9.53%	-19.72%	-29.68%	-4.70%	-27.10%	5.61%	-	-
Horiz. %	45.36%	41.42%	51.59%	73.37%	76.98%	105.61%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	907.88	840.85	829.59	982.82	1,004.86	1,227.93	1,515.95	-8.18%
YoY %	7.97%	1.36%	-15.59%	-2.19%	-18.17%	-19.00%	-	-
Horiz. %	59.89%	55.47%	54.72%	64.83%	66.29%	81.00%	100.00%	-
EPS	95.97	89.02	107.40	162.68	161.57	235.95	294.51	-17.03%
YoY %	7.81%	-17.11%	-33.98%	0.69%	-31.52%	-19.88%	-	-
Horiz. %	32.59%	30.23%	36.47%	55.24%	54.86%	80.12%	100.00%	-
DPS	94.00	87.00	105.00	152.00	162.00	217.00	289.00	-17.06%
YoY %	8.05%	-17.14%	-30.92%	-6.17%	-25.35%	-24.91%	-	-
Horiz. %	32.53%	30.10%	36.33%	52.60%	56.06%	75.09%	100.00%	-
NAPS	1.25	1.27	1.23	1.31	1.24	1.32	1.74	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 285,530
RPS	907.88	840.85	829.59	982.82	1,004.86	1,227.93	1,515.95	-8.18%
YoY %	7.97%	1.36%	-15.59%	-2.19%	-18.17%	-19.00%	-	-
Horiz. %	59.89%	55.47%	54.72%	64.83%	66.29%	81.00%	100.00%	-
EPS	95.97	89.02	107.40	162.68	161.57	235.95	294.51	-17.03%
YoY %	7.81%	-17.11%	-33.98%	0.69%	-31.52%	-19.88%	-	-
Horiz. %	32.59%	30.23%	36.47%	55.24%	54.86%	80.12%	100.00%	-
DPS	94.00	87.00	105.00	152.00	162.00	217.00	289.00	-17.06%
YoY %	8.05%	-17.14%	-30.92%	-6.17%	-25.35%	-24.91%	-	-
Horiz. %	32.53%	30.10%	36.33%	52.60%	56.06%	75.09%	100.00%	-
NAPS	1.25	1.27	1.23	1.31	1.24	1.32	1.74	-5.36%
YoY %	-1.57%	3.25%	-6.11%	5.65%	-6.06%	-24.14%	-	-
Horiz. %	71.84%	72.99%	70.69%	75.29%	71.26%	75.86%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	12.44	13.10	10.30	36.14	26.42	45.60	54.04	-
P/RPS	1.37	1.56	1.24	3.68	2.63	3.71	3.56	-14.70%
YoY %	-12.18%	25.81%	-66.30%	39.92%	-29.11%	4.21%	-	-
Horiz. %	38.48%	43.82%	34.83%	103.37%	73.88%	104.21%	100.00%	-
P/EPS	12.96	14.72	9.59	22.22	16.35	19.33	18.35	-5.62%
YoY %	-11.96%	53.49%	-56.84%	35.90%	-15.42%	5.34%	-	-
Horiz. %	70.63%	80.22%	52.26%	121.09%	89.10%	105.34%	100.00%	-
EY	7.71	6.80	10.43	4.50	6.12	5.17	5.45	5.94%
YoY %	13.38%	-34.80%	131.78%	-26.47%	18.38%	-5.14%	-	-
Horiz. %	141.47%	124.77%	191.38%	82.57%	112.29%	94.86%	100.00%	-
DY	7.56	6.64	10.19	4.21	6.13	4.76	5.35	5.92%
YoY %	13.86%	-34.84%	142.04%	-31.32%	28.78%	-11.03%	-	-
Horiz. %	141.31%	124.11%	190.47%	78.69%	114.58%	88.97%	100.00%	-
P/NAPS	9.95	10.31	8.37	27.59	21.31	34.55	31.06	-17.27%
YoY %	-3.49%	23.18%	-69.66%	29.47%	-38.32%	11.24%	-	-
Horiz. %	32.03%	33.19%	26.95%	88.83%	68.61%	111.24%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	27/05/22	31/05/21	21/05/20	28/05/19	21/05/18	20/04/17	26/04/16	-
Price	12.78	15.76	13.30	33.44	33.40	47.06	54.50	-
P/RPS	1.41	1.87	1.60	3.40	3.32	3.83	3.60	-14.45%
YoY %	-24.60%	16.87%	-52.94%	2.41%	-13.32%	6.39%	-	-
Horiz. %	39.17%	51.94%	44.44%	94.44%	92.22%	106.39%	100.00%	-
P/EPS	13.32	17.70	12.38	20.56	20.67	19.95	18.51	-5.33%
YoY %	-24.75%	42.97%	-39.79%	-0.53%	3.61%	7.78%	-	-
Horiz. %	71.96%	95.62%	66.88%	111.08%	111.67%	107.78%	100.00%	-
EY	7.51	5.65	8.08	4.86	4.84	5.01	5.40	5.64%
YoY %	32.92%	-30.07%	66.26%	0.41%	-3.39%	-7.22%	-	-
Horiz. %	139.07%	104.63%	149.63%	90.00%	89.63%	92.78%	100.00%	-
DY	7.36	5.52	7.89	4.55	4.85	4.61	5.30	5.62%
YoY %	33.33%	-30.04%	73.41%	-6.19%	5.21%	-13.02%	-	-
Horiz. %	138.87%	104.15%	148.87%	85.85%	91.51%	86.98%	100.00%	-
P/NAPS	10.22	12.41	10.81	25.53	26.94	35.65	31.32	-17.01%
YoY %	-17.65%	14.80%	-57.66%	-5.23%	-24.43%	13.83%	-	-
Horiz. %	32.63%	39.62%	34.51%	81.51%	86.02%	113.83%	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