Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

BRITISH AMERICAN TOBACCO (MALAYSIA) BERHAD

(BAT)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 10 3024 3064 0204 117--
Entreprise Value (EV)1 10 6334 7334 5274 6364 6084 615
P/E ratio 22,0x12,5x16,6x14,9x14,5x14,2x
Yield 4,30%7,82%6,32%6,37%6,63%6,80%
Capitalization / Revenue 3,65x1,72x1,74x1,70x1,68x1,61x
EV / Revenue 3,77x1,89x1,96x1,92x1,88x1,81x
EV / EBITDA 16,5x9,86x12,8x11,8x11,4x11,2x
Price to Book 24,4x11,1x10,8x10,7x10,5x10,5x
Nbr of stocks (in thousands) 285 530285 530285 530285 530--
Reference price (MYR) 36,115,114,114,414,414,4
Announcement Date 02/21/201902/20/202002/10/2021---
1 MYR in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 2 8232 5092 3152 4202 4522 555
EBITDA1 644480353394403411
Operating profit (EBIT)1 637473346383393403
Operating Margin 22,5%18,8%14,9%15,8%16,0%15,8%
Pre-Tax Profit (EBT)1 623462329371378387
Net income1 469346242277283290
Net margin 16,6%13,8%10,4%11,4%11,5%11,4%
EPS2 1,641,210,850,970,991,01
Dividend per Share2 1,551,180,890,920,960,98
Announcement Date 02/21/201902/20/202002/10/2021---
1 MYR in Million
2 MYR
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 660567596618569703
EBITDA1 10688,410810193,5107
Operating profit (EBIT)1 10486,510798,391,0105
Operating Margin 15,8%15,3%17,9%15,9%16,0%14,9%
Pre-Tax Profit (EBT)1 10083,110392,785,898,5
Net income1 72,763,171,670,365,272,9
Net margin 11,0%11,1%12,0%11,4%11,5%10,4%
EPS2 0,260,220,250,250,230,26
Dividend per Share ------
Announcement Date 02/10/202105/31/202107/23/2021---
1 MYR in Million
2 MYR
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 331427507519491497
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,51x0,89x1,43x1,32x1,22x1,21x
Free Cash Flow1 474324193322289284
ROE (Net Profit / Equities) 117%85,3%63,5%72,3%73,6%73,7%
Shareholders' equity1 402405381383385394
ROA (Net Profit / Asset) 43,7%32,5%22,3%25,4%25,6%25,9%
Assets1 1 0731 0651 0861 0911 1041 118
Book Value Per Share2 1,481,361,311,341,371,38
Cash Flow per Share2 1,731,160,690,941,051,08
Capex1 19,67,403,426,076,096,11
Capex / Sales 0,69%0,29%0,15%0,25%0,25%0,24%
Announcement Date 02/21/201902/20/202002/10/2021---
1 MYR in Million
2 MYR
Key data
Capitalization (MYR) 4 117 342 600
Capitalization (USD) 973 413 069
Net sales (MYR) 2 315 481 000
Net sales (USD) 547 977 102
Number of employees 2 205
Sales / Employee (MYR) 1 050 105
Sales / Employee (USD) 248 516
Free-Float 43,3%
Free-Float capitalization (MYR) 1 781 693 382
Free-Float capitalization (USD) 421 224 025
Avg. Exchange 20 sessions (MYR) 2 271 438
Avg. Exchange 20 sessions (USD) 537 554
Average Daily Capital Traded 0,06%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA