Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

BRITISH AMERICAN TOBACCO (MALAYSIA)

(BAT)
  Report
End-of-day quote BURSA MALAYSIA  -  2022-09-22
10.26 MYR   -0.19%
08/16BRITISH AMERICAN TOBACCO MALAYSIA : Press Statement
PU
08/04BRITISH AMERICAN TOBACCO (MALAYSIA) BERHAD : Ex-dividend day for interim dividend
FA
07/21British American Tobacco Malaysia Hikes Dividend as Profit Rises in Q2; Shares Up 3%
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 4 3064 0203 9922 930--
Enterprise Value (EV)1 4 7334 5274 7603 6013 6133 615
P/E ratio 12,5x16,6x14,0x11,5x10,6x10,4x
Yield 7,82%6,32%7,01%8,46%9,16%9,44%
Capitalization / Revenue 1,72x1,74x1,51x1,17x1,14x1,12x
EV / Revenue 1,89x1,96x1,80x1,44x1,41x1,38x
EV / EBITDA 9,86x12,8x11,4x9,06x8,90x8,68x
Price to Book 11,1x10,8x10,4x7,47x7,29x7,28x
Nbr of stocks (in thousands) 285 530285 530285 530285 530--
Reference price (MYR) 15,114,114,010,310,310,3
Announcement Date 02/20/202002/10/202102/08/2022---
1 MYR in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 2 5092 3152 6372 4992 5602 610
EBITDA1 480353418398406416
Operating profit (EBIT)1 473346411395403414
Operating Margin 18,8%14,9%15,6%15,8%15,8%15,8%
Pre-Tax Profit (EBT)1 462329394368376383
Net income1 346242285254277284
Net margin 13,8%10,4%10,8%10,1%10,8%10,9%
EPS2 1,210,851,000,890,970,99
Dividend per Share2 1,180,890,980,870,940,97
Announcement Date 02/20/202002/10/202102/08/2022---
1 MYR in Million
2 MYR
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 628660567596613862
EBITDA1 89,510688,4108110111
Operating profit (EBIT)1 87,710486,5107108110
Operating Margin 14,0%15,8%15,3%17,9%17,6%12,7%
Pre-Tax Profit (EBT)1 83,810083,1103104105
Net income1 63,772,763,171,678,771,5
Net margin 10,2%11,0%11,1%12,0%12,8%8,29%
EPS2 0,220,260,220,250,280,25
Dividend per Share ------
Announcement Date 10/28/202002/10/202105/31/202107/23/202110/28/202102/08/2022
1 MYR in Million
2 MYR
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 427507768672684686
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,89x1,43x1,84x1,69x1,68x1,65x
Free Cash Flow1 32419329,2351269288
ROE (Net Profit / Equities) 85,3%63,5%75,4%66,5%72,8%73,1%
Shareholders' equity1 405381378381381388
ROA (Net Profit / Asset) 32,5%22,3%22,5%19,6%23,4%23,8%
Assets1 1 0651 0861 2681 2931 1841 189
Book Value Per Share2 1,361,311,341,371,411,41
Cash Flow per Share2 1,160,690,121,101,051,07
Capex1 7,403,425,645,205,206,03
Capex / Sales 0,29%0,15%0,21%0,21%0,20%0,23%
Announcement Date 02/20/202002/10/202102/08/2022---
1 MYR in Million
2 MYR
Previous periodNext period
Estimates
Key data
Capitalization (MYR) 2 929 537 800
Capitalization (USD) 639 706 911
Net sales (MYR) 2 637 255 000
Net sales (USD) 575 882 738
Number of employees 400
Sales / Employee (MYR) 6 593 138
Sales / Employee (USD) 1 439 707
Free-Float 38,6%
Free-Float capitalization (MYR) 1 132 155 634
Free-Float capitalization (USD) 247 222 543
Avg. Exchange 20 sessions (MYR) 1 355 213
Avg. Exchange 20 sessions (USD) 295 930
Average Daily Capital Traded 0,05%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA