T-O (am): 7.62 (08:59:00)
T-O (pm): 7.64 (14:29:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Oct 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 609.95 | 92.44 | 67.91 | 11.1% | 22.00 | 23.80 | 4.8% | 0.5% | 87.2% | 14.1% | ||||||||
24 Jul 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 640.46 | 50.10 | 36.28 | 5.7% | 12.00 | 12.70 | 55.5% | 5.5% | 21.0% | 23.7% | ||||||||
23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 411.97 | 40.12 | 29.99 | 7.3% | 10.00 | 10.50 | 35.2% | 5.6% | 36.7% | 25.6% | ||||||||
06 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 635.86 | 56.88 | 47.36 | 7.5% | 15.00 | 16.60 | 4.8% | 17.5% | 20.4% | 23.3% | ||||||||
30 Oct 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 606.80 | 78.82 | 59.53 | 9.8% | 19.00 | 20.90 | 10.5% | 9.0% | 25.3% | 20.9% | ||||||||
24 Jul 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 678.12 | 67.61 | 47.53 | 7.0% | 16.00 | 16.60 | 73.8% | 6.4% | 17.9% | 35.1% | ||||||||
29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 390.23 | 53.03 | 40.32 | 10.3% | 13.00 | 14.10 | 49.4% | 25.2% | 34.7% | 22.9% | ||||||||
08 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 770.66 | 94.29 | 61.73 | 8.0% | 21.00 | 21.60 | 15.6% | 10.6% | 18.0% | 13.6% | ||||||||
27 Oct 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 666.90 | 110.82 | 75.25 | 11.3% | 25.00 | 26.40 | 4.6% | 8.8% | 2.7% | 4.3% | ||||||||
21 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 637.46 | 103.23 | 73.25 | 11.5% | 25.00 | 25.70 | 22.2% | 7.0% | 40.1% | 2.3% | ||||||||
27 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 521.56 | 77.08 | 52.29 | 10.0% | 17.00 | 18.30 | 39.5% | 7.9% | 26.8% | 17.1% | ||||||||
08 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 861.88 | 104.90 | 71.45 | 8.3% | 27.00 | 25.00 | 40.6% | 30.5% | 9.2% | 1.7% | ||||||||
28 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 613.02 | 103.53 | 78.67 | 12.8% | 26.00 | 27.60 | 2.9% | 2.3% | 9.8% | 23.4% | ||||||||
26 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 595.80 | 102.62 | 71.62 | 12.0% | 24.00 | 25.10 | 5.2% | 9.0% | 13.5% | 31.1% | ||||||||
31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 566.55 | 83.06 | 63.11 | 11.1% | 21.00 | 22.10 | 14.2% | 17.8% | 13.2% | 24.3% | ||||||||
10 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 660.23 | 100.42 | 72.72 | 11.0% | 27.00 | 25.50 | 5.2% | 0.3% | 14.1% | 22.5% | ||||||||
28 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 627.52 | 83.83 | 63.74 | 10.2% | 21.00 | 22.30 | 14.8% | 7.4% | 16.7% | 24.8% | ||||||||
23 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 546.59 | 78.10 | 54.61 | 10.0% | 18.00 | 19.10 | 13.6% | 14.7% | 7.6% | 29.3% | ||||||||
21 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 481.15 | 66.94 | 50.77 | 10.6% | 17.00 | 17.80 | 27.4% | 22.5% | 45.9% | 42.7% | ||||||||
20 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 662.45 | 134.14 | 93.86 | 14.2% | 33.00 | 34.20 | 13.4% | 14.0% | 10.7% | 19.3% | ||||||||
31 Oct 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 584.34 | 108.82 | 84.80 | 14.5% | 29.00 | 29.10 | 8.8% | 20.6% | 9.8% | 41.8% | ||||||||
25 Jul 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 640.80 | 102.71 | 77.23 | 12.1% | 26.00 | 26.70 | 3.2% | 5.7% | 12.8% | 32.1% | ||||||||
28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 620.96 | 116.59 | 88.60 | 14.3% | 30.00 | 31.00 | 19.4% | 2.6% | 23.9% | 7.6% | ||||||||
21 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 770.62 | 158.95 | 116.37 | 15.1% | 47.00 | 40.80 | 4.8% | 10.1% | 20.2% | 48.8% | ||||||||
19 Oct 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 735.53 | 188.63 | 145.81 | 19.8% | 40.00 | 51.10 | 8.3% | 2.9% | 28.2% | 1.8% | ||||||||
20 Jul 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 679.15 | 148.80 | 113.72 | 16.8% | 35.00 | 38.60 | 6.5% | 12.3% | 18.6% | 21.1% | ||||||||
21 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 637.65 | 126.63 | 95.88 | 15.0% | 33.00 | 33.70 | 8.9% | 17.3% | 22.6% | 16.1% | ||||||||
13 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 700.16 | 102.00 | 78.20 | 11.2% | 43.00 | 28.40 | 7.5% | 16.7% | 45.4% | 73.9% | ||||||||
23 Oct 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 757.28 | 186.87 | 143.18 | 18.9% | 43.00 | 51.00 | 2.2% | 18.8% | 0.6% | 32.7% | ||||||||
20 Jul 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 774.09 | 193.98 | 144.08 | 18.6% | 43.00 | 51.60 | 0.4% | 19.6% | 26.1% | 201.9% | ||||||||
20 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 770.72 | 156.38 | 114.23 | 14.8% | 40.00 | 41.60 | 8.3% | 24.5% | 61.8% | 33.8% | ||||||||
16 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 840.61 | 316.49 | 299.12 | 35.6% | 77.00 | 101.30 | 9.8% | 20.6% | 40.7% | 52.5% | ||||||||
24 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 932.19 | 244.32 | 212.62 | 22.8% | 55.00 | 73.00 | 3.2% | 19.8% | 345.6% | 17.2% | ||||||||
26 Jul 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 962.58 | 116.58 | 47.72 | 5.0% | 45.00 | 16.80 | 5.7% | 11.5% | 72.3% | 77.8% | ||||||||
26 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 1,021.01 | 231.07 | 172.61 | 16.9% | 55.00 | 61.50 | 3.5% | 19.9% | 12.0% | 28.6% | ||||||||
17 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 1,057.99 | 272.56 | 196.12 | 18.5% | 78.00 | 68.10 | 8.9% | 12.2% | 23.7% | 5.7% | ||||||||
27 Oct 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 1,161.68 | 346.88 | 256.89 | 22.1% | 78.00 | 90.00 | 6.8% | 4.0% | 19.3% | 6.5% | ||||||||
28 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 1,087.80 | 286.88 | 215.29 | 19.8% | 78.00 | 75.00 | 14.6% | 11.3% | 10.9% | 13.2% | ||||||||
28 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 1,274.07 | 324.68 | 241.74 | 19.0% | 78.00 | 85.20 | 5.7% | 10.4% | 30.3% | 7.2% | ||||||||
16 Feb 15 | 31/12/14 | 4 | 31/12/14 | 1,205.61 | 265.94 | 185.53 | 15.4% | 78.00 | 65.60 | 0.4% | 10.3% | 23.1% | 2.3% |
EPS | 63.7 sen |
Trailing PE (Sector Median: 14.2) | 12.1 |
PEG | 0.12 |
Altman Z | 2.7 |
Beaver | 0.098 |
Current Ratio | 0.9 |
Debt-Equity (DE) Ratio | 2.16 |
FCF Yield | 3.56 % |
Revenue QoQ | -4.76 % |
Revenue YoY | 0.52% |
Profit QoQ | 87.18 % |
Profit YoY | 14.06 % |
Profit Margin (Sector Median: 5.0) | 7.9 % |
ROE (ROIC: 50.11) | 50.11 % |
Dividend Per Share (DPS) | 59.0 sen |
Dividend Yield (DY) | 7.68 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.2) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 5.0) | |
ROE (ROIC: 53.4) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 2 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.36 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 67.91 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 565.96 |
Expected Revenue (M) | 5344.24 |
Expected Growth (%) | 17.0 |
No transaction in the last 2 months.
Market Cap: 2188 M.
Market Cap Class: Large caps
Number of Shares: 285 M.
Adjusted Float: 50.0%.
Stock highly correlated with
INNATURE (96%)
PERSTIM (96%)
ASTRO (95%)
CJCEN (95%)
British American Tobacco (Malaysia) Berhad, through its subsidiaries is engaged in the manufacture, import, and sale of cigarettes and other tobacco products primarily in Malaysia. The company's products include pipe tobaccos and cigars. It also develops and purchases tobacco leaf. In addition, the company is involved in providing warehousing space, as well as advertising and promotional services. It offers cigarettes under brands: Dunhill, Kent, Pall Mall, Peter Stuyvesant, Benson & Hedges, Perilly's, Rothmans, Lucky Strike, State Express 555, John Player Special, White Horse, Virginia Gold, Player's Gold Leaf, Matterhorn, and Gold Flake. The company is headquartered in Petaling Jaya, Malaysia. British American Tobacco (Malaysia) Berhad operates as a subsidiary of British American Tobacco Holdings (Malaysia) B.V.
Sectors: Consumer Products, MSCI, Personal Goods, Consumer Products & Services
Code: 4162
Website: http://www.batmalaysia.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 23-Feb-2023
Shareholder | % | Value (M) |
---|---|---|
British American Tobacco Holdings (Malaysia) B.V. | 50.0% | 1094.4 |
Tan Yu Yeh | 3.52% | 77.05 |
Douglas Cheng Heng Lee | 2.15% | 47.06 |
Tan Yu Wei | 2.09% | 45.75 |
Vanguard Group | 1.7% | 37.21 |
Great Eastern Group | 1.68% | 36.77 |
State Street Bank & Trust | 1.46% | 31.96 |
Kam Loong Mining Sdn Bhd | 1.3% | 28.45 |
Prusik Asian Equity Income Fund | 1.19% | 26.05 |
Yap Ah Fatt | 0.88% | 19.26 |
Toh Ean Hai | 0.72% | 15.76 |
Ishares V Public Limited Company | 0.71% | 15.54 |
Wong Chuan Keong | 0.62% | 13.57 |
Foo Khen Ling | 0.41% | 8.97 |
UOB Kay Hian Pte Ltd | 0.39% | 8.54 |
Pearson Trust | 0.31% | 6.79 |
Credit Suisse | 0.3% | 6.57 |
Standard Chartered Bank Singapore Branch | 0.28% | 6.13 |
Kam Loong Credit Sdn Bhd | 0.28% | 6.13 |
Woon Chen Chin | 0.28% | 6.13 |
Hong Leong Assurance Berhad | 0.26% | 5.69 |
DFA Emerging Market Core Equity | 0.26% | 5.69 |
Lim Sew Muei | 0.22% | 4.82 |
Barclays Capital Securities Ltd | 0.22% | 4.82 |