Highlights

[BIMB] YoY Quarter Result on 2020-06-30 [#2]

Stock [BIMB]: BIMB HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -26.86%    YoY -     -21.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,144,691 1,155,893 992,172 943,191 882,442 814,706 734,597 7.67%
  YoY % -0.97% 16.50% 5.19% 6.88% 8.31% 10.91% -
  Horiz. % 155.83% 157.35% 135.06% 128.40% 120.13% 110.91% 100.00%
PBT 252,260 301,020 237,297 215,229 225,684 209,890 206,682 3.37%
  YoY % -16.20% 26.85% 10.25% -4.63% 7.52% 1.55% -
  Horiz. % 122.05% 145.64% 114.81% 104.14% 109.19% 101.55% 100.00%
Tax -68,328 -72,791 -66,905 -61,703 -63,359 -63,323 -59,389 2.36%
  YoY % 6.13% -8.80% -8.43% 2.61% -0.06% -6.62% -
  Horiz. % 115.05% 122.57% 112.66% 103.90% 106.68% 106.62% 100.00%
NP 183,932 228,229 170,392 153,526 162,325 146,567 147,293 3.77%
  YoY % -19.41% 33.94% 10.99% -5.42% 10.75% -0.49% -
  Horiz. % 124.87% 154.95% 115.68% 104.23% 110.21% 99.51% 100.00%
NP to SH 153,026 195,162 149,911 135,667 143,712 129,890 129,672 2.80%
  YoY % -21.59% 30.19% 10.50% -5.60% 10.64% 0.17% -
  Horiz. % 118.01% 150.50% 115.61% 104.62% 110.83% 100.17% 100.00%
Tax Rate 27.09 % 24.18 % 28.19 % 28.67 % 28.07 % 30.17 % 28.73 % -0.97%
  YoY % 12.03% -14.22% -1.67% 2.14% -6.96% 5.01% -
  Horiz. % 94.29% 84.16% 98.12% 99.79% 97.70% 105.01% 100.00%
Total Cost 960,759 927,664 821,780 789,665 720,117 668,139 587,304 8.54%
  YoY % 3.57% 12.88% 4.07% 9.66% 7.78% 13.76% -
  Horiz. % 163.59% 157.95% 139.92% 134.46% 122.61% 113.76% 100.00%
Net Worth 6,363,956 5,716,276 4,894,405 4,405,523 3,938,185 3,409,226 2,913,138 13.90%
  YoY % 11.33% 16.79% 11.10% 11.87% 15.52% 17.03% -
  Horiz. % 218.46% 196.22% 168.01% 151.23% 135.19% 117.03% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 6,363,956 5,716,276 4,894,405 4,405,523 3,938,185 3,409,226 2,913,138 13.90%
  YoY % 11.33% 16.79% 11.10% 11.87% 15.52% 17.03% -
  Horiz. % 218.46% 196.22% 168.01% 151.23% 135.19% 117.03% 100.00%
NOSH 1,792,663 1,764,282 1,693,566 1,637,741 1,587,977 1,542,636 1,493,916 3.08%
  YoY % 1.61% 4.18% 3.41% 3.13% 2.94% 3.26% -
  Horiz. % 120.00% 118.10% 113.36% 109.63% 106.30% 103.26% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 16.07 % 19.74 % 17.17 % 16.28 % 18.39 % 17.99 % 20.05 % -3.62%
  YoY % -18.59% 14.97% 5.47% -11.47% 2.22% -10.27% -
  Horiz. % 80.15% 98.45% 85.64% 81.20% 91.72% 89.73% 100.00%
ROE 2.40 % 3.41 % 3.06 % 3.08 % 3.65 % 3.81 % 4.45 % -9.77%
  YoY % -29.62% 11.44% -0.65% -15.62% -4.20% -14.38% -
  Horiz. % 53.93% 76.63% 68.76% 69.21% 82.02% 85.62% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 63.85 65.52 58.58 57.59 55.57 52.81 49.17 4.45%
  YoY % -2.55% 11.85% 1.72% 3.64% 5.23% 7.40% -
  Horiz. % 129.86% 133.25% 119.14% 117.12% 113.02% 107.40% 100.00%
EPS 8.54 11.06 8.85 8.28 9.05 8.42 8.68 -0.27%
  YoY % -22.78% 24.97% 6.88% -8.51% 7.48% -3.00% -
  Horiz. % 98.39% 127.42% 101.96% 95.39% 104.26% 97.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5500 3.2400 2.8900 2.6900 2.4800 2.2100 1.9500 10.49%
  YoY % 9.57% 12.11% 7.43% 8.47% 12.22% 13.33% -
  Horiz. % 182.05% 166.15% 148.21% 137.95% 127.18% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,792,663
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 63.85 64.48 55.35 52.61 49.23 45.45 40.98 7.66%
  YoY % -0.98% 16.50% 5.21% 6.87% 8.32% 10.91% -
  Horiz. % 155.81% 157.35% 135.07% 128.38% 120.13% 110.91% 100.00%
EPS 8.54 10.89 8.36 7.57 8.02 7.25 7.23 2.81%
  YoY % -21.58% 30.26% 10.44% -5.61% 10.62% 0.28% -
  Horiz. % 118.12% 150.62% 115.63% 104.70% 110.93% 100.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5500 3.1887 2.7302 2.4575 2.1968 1.9018 1.6250 13.90%
  YoY % 11.33% 16.79% 11.10% 11.87% 15.51% 17.03% -
  Horiz. % 218.46% 196.23% 168.01% 151.23% 135.19% 117.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.4200 4.5700 3.8500 4.5500 3.9000 4.0400 4.2700 -
P/RPS 5.36 6.98 6.57 7.90 7.02 7.65 8.68 -7.71%
  YoY % -23.21% 6.24% -16.84% 12.54% -8.24% -11.87% -
  Horiz. % 61.75% 80.41% 75.69% 91.01% 80.88% 88.13% 100.00%
P/EPS 40.06 41.31 43.49 54.93 43.09 47.98 49.19 -3.36%
  YoY % -3.03% -5.01% -20.83% 27.48% -10.19% -2.46% -
  Horiz. % 81.44% 83.98% 88.41% 111.67% 87.60% 97.54% 100.00%
EY 2.50 2.42 2.30 1.82 2.32 2.08 2.03 3.53%
  YoY % 3.31% 5.22% 26.37% -21.55% 11.54% 2.46% -
  Horiz. % 123.15% 119.21% 113.30% 89.66% 114.29% 102.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.41 1.33 1.69 1.57 1.83 2.19 -12.83%
  YoY % -31.91% 6.02% -21.30% 7.64% -14.21% -16.44% -
  Horiz. % 43.84% 64.38% 60.73% 77.17% 71.69% 83.56% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 27/08/18 28/08/17 26/08/16 14/09/15 28/08/14 -
Price 3.4400 4.0500 3.8800 4.3900 4.0000 4.0500 4.2700 -
P/RPS 5.39 6.18 6.62 7.62 7.20 7.67 8.68 -7.63%
  YoY % -12.78% -6.65% -13.12% 5.83% -6.13% -11.64% -
  Horiz. % 62.10% 71.20% 76.27% 87.79% 82.95% 88.36% 100.00%
P/EPS 40.30 36.61 43.83 53.00 44.20 48.10 49.19 -3.26%
  YoY % 10.08% -16.47% -17.30% 19.91% -8.11% -2.22% -
  Horiz. % 81.93% 74.43% 89.10% 107.75% 89.86% 97.78% 100.00%
EY 2.48 2.73 2.28 1.89 2.26 2.08 2.03 3.39%
  YoY % -9.16% 19.74% 20.63% -16.37% 8.65% 2.46% -
  Horiz. % 122.17% 134.48% 112.32% 93.10% 111.33% 102.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.25 1.34 1.63 1.61 1.83 2.19 -12.68%
  YoY % -22.40% -6.72% -17.79% 1.24% -12.02% -16.44% -
  Horiz. % 44.29% 57.08% 61.19% 74.43% 73.52% 83.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS