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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,121,108 1,089,835 992,172 999,362 946,035 912,736 943,191 12.17%
  QoQ % 2.87% 9.84% -0.72% 5.64% 3.65% -3.23% -
  Horiz. % 118.86% 115.55% 105.19% 105.96% 100.30% 96.77% 100.00%
PBT 258,199 296,345 237,297 273,614 216,076 270,826 215,229 12.86%
  QoQ % -12.87% 24.88% -13.27% 26.63% -20.22% 25.83% -
  Horiz. % 119.96% 137.69% 110.25% 127.13% 100.39% 125.83% 100.00%
Tax -60,128 -63,965 -66,905 -73,036 -42,715 -67,980 -61,703 -1.70%
  QoQ % 6.00% 4.39% 8.39% -70.98% 37.17% -10.17% -
  Horiz. % 97.45% 103.67% 108.43% 118.37% 69.23% 110.17% 100.00%
NP 198,071 232,380 170,392 200,578 173,361 202,846 153,526 18.46%
  QoQ % -14.76% 36.38% -15.05% 15.70% -14.54% 32.12% -
  Horiz. % 129.01% 151.36% 110.99% 130.65% 112.92% 132.12% 100.00%
NP to SH 161,385 198,624 149,911 172,135 149,635 183,434 135,667 12.23%
  QoQ % -18.75% 32.49% -12.91% 15.04% -18.43% 35.21% -
  Horiz. % 118.96% 146.41% 110.50% 126.88% 110.30% 135.21% 100.00%
Tax Rate 23.29 % 21.58 % 28.19 % 26.69 % 19.77 % 25.10 % 28.67 % -12.91%
  QoQ % 7.92% -23.45% 5.62% 35.00% -21.24% -12.45% -
  Horiz. % 81.23% 75.27% 98.33% 93.09% 68.96% 87.55% 100.00%
Total Cost 923,037 857,455 821,780 798,784 772,674 709,890 789,665 10.93%
  QoQ % 7.65% 4.34% 2.88% 3.38% 8.84% -10.10% -
  Horiz. % 116.89% 108.58% 104.07% 101.15% 97.85% 89.90% 100.00%
Net Worth 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 9.21%
  QoQ % -1.98% 4.84% 3.06% 4.68% -1.42% 4.46% -
  Horiz. % 114.17% 116.48% 111.10% 107.79% 102.97% 104.46% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 262,502 - - - 229,283 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.49% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 132.16 % - % - % - % 125.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.73% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 9.21%
  QoQ % -1.98% 4.84% 3.06% 4.68% -1.42% 4.46% -
  Horiz. % 114.17% 116.48% 111.10% 107.79% 102.97% 104.46% 100.00%
NOSH 1,693,566 1,693,566 1,693,566 1,678,059 1,637,741 1,637,741 1,637,741 2.25%
  QoQ % 0.00% 0.00% 0.92% 2.46% 0.00% 0.00% -
  Horiz. % 103.41% 103.41% 103.41% 102.46% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.67 % 21.32 % 17.17 % 20.07 % 18.33 % 22.22 % 16.28 % 5.60%
  QoQ % -17.12% 24.17% -14.45% 9.49% -17.51% 36.49% -
  Horiz. % 108.54% 130.96% 105.47% 123.28% 112.59% 136.49% 100.00%
ROE 3.21 % 3.87 % 3.06 % 3.62 % 3.30 % 3.99 % 3.08 % 2.79%
  QoQ % -17.05% 26.47% -15.47% 9.70% -17.29% 29.55% -
  Horiz. % 104.22% 125.65% 99.35% 117.53% 107.14% 129.55% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 66.20 64.35 58.58 59.55 57.76 55.73 57.59 9.71%
  QoQ % 2.87% 9.85% -1.63% 3.10% 3.64% -3.23% -
  Horiz. % 114.95% 111.74% 101.72% 103.40% 100.30% 96.77% 100.00%
EPS 9.53 11.73 8.85 10.26 9.14 11.20 8.28 9.80%
  QoQ % -18.76% 32.54% -13.74% 12.25% -18.39% 35.27% -
  Horiz. % 115.10% 141.67% 106.88% 123.91% 110.39% 135.27% 100.00%
DPS 0.00 15.50 0.00 0.00 0.00 14.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.71% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.9700 3.0300 2.8900 2.8300 2.7700 2.8100 2.6900 6.80%
  QoQ % -1.98% 4.84% 2.12% 2.17% -1.42% 4.46% -
  Horiz. % 110.41% 112.64% 107.43% 105.20% 102.97% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,764,282
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 63.54 61.77 56.24 56.64 53.62 51.73 53.46 12.17%
  QoQ % 2.87% 9.83% -0.71% 5.63% 3.65% -3.24% -
  Horiz. % 118.86% 115.54% 105.20% 105.95% 100.30% 96.76% 100.00%
EPS 9.15 11.26 8.50 9.76 8.48 10.40 7.69 12.25%
  QoQ % -18.74% 32.47% -12.91% 15.09% -18.46% 35.24% -
  Horiz. % 118.99% 146.42% 110.53% 126.92% 110.27% 135.24% 100.00%
DPS 0.00 14.88 0.00 0.00 0.00 13.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.46% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.8510 2.9086 2.7742 2.6917 2.5713 2.6085 2.4971 9.21%
  QoQ % -1.98% 4.84% 3.06% 4.68% -1.43% 4.46% -
  Horiz. % 114.17% 116.48% 111.10% 107.79% 102.97% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.5600 3.7900 3.8500 3.9300 4.4000 4.3900 4.5500 -
P/RPS 5.38 5.89 6.57 6.60 7.62 7.88 7.90 -22.54%
  QoQ % -8.66% -10.35% -0.45% -13.39% -3.30% -0.25% -
  Horiz. % 68.10% 74.56% 83.16% 83.54% 96.46% 99.75% 100.00%
P/EPS 37.36 32.32 43.49 38.31 48.16 39.19 54.93 -22.61%
  QoQ % 15.59% -25.68% 13.52% -20.45% 22.89% -28.65% -
  Horiz. % 68.01% 58.84% 79.17% 69.74% 87.68% 71.35% 100.00%
EY 2.68 3.09 2.30 2.61 2.08 2.55 1.82 29.34%
  QoQ % -13.27% 34.35% -11.88% 25.48% -18.43% 40.11% -
  Horiz. % 147.25% 169.78% 126.37% 143.41% 114.29% 140.11% 100.00%
DY 0.00 4.09 0.00 0.00 0.00 3.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.20 1.25 1.33 1.39 1.59 1.56 1.69 -20.36%
  QoQ % -4.00% -6.02% -4.32% -12.58% 1.92% -7.69% -
  Horiz. % 71.01% 73.96% 78.70% 82.25% 94.08% 92.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 30/11/17 28/08/17 -
Price 4.2500 3.6200 3.8800 3.8600 4.2000 4.3000 4.3900 -
P/RPS 6.42 5.63 6.62 6.48 7.27 7.72 7.62 -10.77%
  QoQ % 14.03% -14.95% 2.16% -10.87% -5.83% 1.31% -
  Horiz. % 84.25% 73.88% 86.88% 85.04% 95.41% 101.31% 100.00%
P/EPS 44.60 30.87 43.83 37.63 45.97 38.39 53.00 -10.84%
  QoQ % 44.48% -29.57% 16.48% -18.14% 19.74% -27.57% -
  Horiz. % 84.15% 58.25% 82.70% 71.00% 86.74% 72.43% 100.00%
EY 2.24 3.24 2.28 2.66 2.18 2.60 1.89 11.96%
  QoQ % -30.86% 42.11% -14.29% 22.02% -16.15% 37.57% -
  Horiz. % 118.52% 171.43% 120.63% 140.74% 115.34% 137.57% 100.00%
DY 0.00 4.28 0.00 0.00 0.00 3.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.43 1.19 1.34 1.36 1.52 1.53 1.63 -8.34%
  QoQ % 20.17% -11.19% -1.47% -10.53% -0.65% -6.13% -
  Horiz. % 87.73% 73.01% 82.21% 83.44% 93.25% 93.87% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers