Highlights

[BIMB] QoQ Quarter Result on 2018-09-30 [#3]

Stock [BIMB]: BIMB HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     32.49%    YoY -     8.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,155,893 1,183,212 1,121,108 1,089,835 992,172 999,362 946,035 14.33%
  QoQ % -2.31% 5.54% 2.87% 9.84% -0.72% 5.64% -
  Horiz. % 122.18% 125.07% 118.51% 115.20% 104.88% 105.64% 100.00%
PBT 301,020 319,584 258,199 296,345 237,297 273,614 216,076 24.81%
  QoQ % -5.81% 23.77% -12.87% 24.88% -13.27% 26.63% -
  Horiz. % 139.31% 147.90% 119.49% 137.15% 109.82% 126.63% 100.00%
Tax -72,791 -77,995 -60,128 -63,965 -66,905 -73,036 -42,715 42.81%
  QoQ % 6.67% -29.71% 6.00% 4.39% 8.39% -70.98% -
  Horiz. % 170.41% 182.59% 140.77% 149.75% 156.63% 170.98% 100.00%
NP 228,229 241,589 198,071 232,380 170,392 200,578 173,361 20.18%
  QoQ % -5.53% 21.97% -14.76% 36.38% -15.05% 15.70% -
  Horiz. % 131.65% 139.36% 114.25% 134.04% 98.29% 115.70% 100.00%
NP to SH 195,162 202,516 161,385 198,624 149,911 172,135 149,635 19.43%
  QoQ % -3.63% 25.49% -18.75% 32.49% -12.91% 15.04% -
  Horiz. % 130.43% 135.34% 107.85% 132.74% 100.18% 115.04% 100.00%
Tax Rate 24.18 % 24.41 % 23.29 % 21.58 % 28.19 % 26.69 % 19.77 % 14.41%
  QoQ % -0.94% 4.81% 7.92% -23.45% 5.62% 35.00% -
  Horiz. % 122.31% 123.47% 117.80% 109.16% 142.59% 135.00% 100.00%
Total Cost 927,664 941,623 923,037 857,455 821,780 798,784 772,674 13.00%
  QoQ % -1.48% 2.01% 7.65% 4.34% 2.88% 3.38% -
  Horiz. % 120.06% 121.87% 119.46% 110.97% 106.36% 103.38% 100.00%
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
  QoQ % 6.23% 6.98% -1.98% 4.84% 3.06% 4.68% -
  Horiz. % 126.01% 118.62% 110.87% 113.11% 107.89% 104.68% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 262,502 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 132.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
  QoQ % 6.23% 6.98% -1.98% 4.84% 3.06% 4.68% -
  Horiz. % 126.01% 118.62% 110.87% 113.11% 107.89% 104.68% 100.00%
NOSH 1,764,282 1,741,496 1,693,566 1,693,566 1,693,566 1,678,059 1,637,741 5.10%
  QoQ % 1.31% 2.83% 0.00% 0.00% 0.92% 2.46% -
  Horiz. % 107.73% 106.34% 103.41% 103.41% 103.41% 102.46% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 19.74 % 20.42 % 17.67 % 21.32 % 17.17 % 20.07 % 18.33 % 5.08%
  QoQ % -3.33% 15.56% -17.12% 24.17% -14.45% 9.49% -
  Horiz. % 107.69% 111.40% 96.40% 116.31% 93.67% 109.49% 100.00%
ROE 3.41 % 3.76 % 3.21 % 3.87 % 3.06 % 3.62 % 3.30 % 2.22%
  QoQ % -9.31% 17.13% -17.05% 26.47% -15.47% 9.70% -
  Horiz. % 103.33% 113.94% 97.27% 117.27% 92.73% 109.70% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 65.52 67.94 66.20 64.35 58.58 59.55 57.76 8.79%
  QoQ % -3.56% 2.63% 2.87% 9.85% -1.63% 3.10% -
  Horiz. % 113.43% 117.62% 114.61% 111.41% 101.42% 103.10% 100.00%
EPS 11.06 11.63 9.53 11.73 8.85 10.26 9.14 13.59%
  QoQ % -4.90% 22.04% -18.76% 32.54% -13.74% 12.25% -
  Horiz. % 121.01% 127.24% 104.27% 128.34% 96.83% 112.25% 100.00%
DPS 0.00 0.00 0.00 15.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2400 3.0900 2.9700 3.0300 2.8900 2.8300 2.7700 11.05%
  QoQ % 4.85% 4.04% -1.98% 4.84% 2.12% 2.17% -
  Horiz. % 116.97% 111.55% 107.22% 109.39% 104.33% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 65.52 67.06 63.54 61.77 56.24 56.64 53.62 14.34%
  QoQ % -2.30% 5.54% 2.87% 9.83% -0.71% 5.63% -
  Horiz. % 122.19% 125.07% 118.50% 115.20% 104.89% 105.63% 100.00%
EPS 11.06 11.48 9.15 11.26 8.50 9.76 8.48 19.43%
  QoQ % -3.66% 25.46% -18.74% 32.47% -12.91% 15.09% -
  Horiz. % 130.42% 135.38% 107.90% 132.78% 100.24% 115.09% 100.00%
DPS 0.00 0.00 0.00 14.88 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2400 3.0501 2.8510 2.9086 2.7742 2.6917 2.5713 16.71%
  QoQ % 6.23% 6.98% -1.98% 4.84% 3.06% 4.68% -
  Horiz. % 126.01% 118.62% 110.88% 113.12% 107.89% 104.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.5700 4.3100 3.5600 3.7900 3.8500 3.9300 4.4000 -
P/RPS 6.98 6.34 5.38 5.89 6.57 6.60 7.62 -5.70%
  QoQ % 10.09% 17.84% -8.66% -10.35% -0.45% -13.39% -
  Horiz. % 91.60% 83.20% 70.60% 77.30% 86.22% 86.61% 100.00%
P/EPS 41.31 37.06 37.36 32.32 43.49 38.31 48.16 -9.75%
  QoQ % 11.47% -0.80% 15.59% -25.68% 13.52% -20.45% -
  Horiz. % 85.78% 76.95% 77.57% 67.11% 90.30% 79.55% 100.00%
EY 2.42 2.70 2.68 3.09 2.30 2.61 2.08 10.65%
  QoQ % -10.37% 0.75% -13.27% 34.35% -11.88% 25.48% -
  Horiz. % 116.35% 129.81% 128.85% 148.56% 110.58% 125.48% 100.00%
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.41 1.39 1.20 1.25 1.33 1.39 1.59 -7.72%
  QoQ % 1.44% 15.83% -4.00% -6.02% -4.32% -12.58% -
  Horiz. % 88.68% 87.42% 75.47% 78.62% 83.65% 87.42% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 -
Price 4.0500 4.5500 4.2500 3.6200 3.8800 3.8600 4.2000 -
P/RPS 6.18 6.70 6.42 5.63 6.62 6.48 7.27 -10.29%
  QoQ % -7.76% 4.36% 14.03% -14.95% 2.16% -10.87% -
  Horiz. % 85.01% 92.16% 88.31% 77.44% 91.06% 89.13% 100.00%
P/EPS 36.61 39.13 44.60 30.87 43.83 37.63 45.97 -14.12%
  QoQ % -6.44% -12.26% 44.48% -29.57% 16.48% -18.14% -
  Horiz. % 79.64% 85.12% 97.02% 67.15% 95.34% 81.86% 100.00%
EY 2.73 2.56 2.24 3.24 2.28 2.66 2.18 16.23%
  QoQ % 6.64% 14.29% -30.86% 42.11% -14.29% 22.02% -
  Horiz. % 125.23% 117.43% 102.75% 148.62% 104.59% 122.02% 100.00%
DY 0.00 0.00 0.00 4.28 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.25 1.47 1.43 1.19 1.34 1.36 1.52 -12.26%
  QoQ % -14.97% 2.80% 20.17% -11.19% -1.47% -10.53% -
  Horiz. % 82.24% 96.71% 94.08% 78.29% 88.16% 89.47% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers