[BIMB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -2.62%
YoY- 15.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 4,961,029 4,777,526 4,976,288 5,381,646 4,710,476 4,678,210 4,732,848 3.18%
PBT 1,059,334 1,148,186 1,287,332 1,205,014 1,251,209 1,241,208 1,278,336 -11.74%
Tax -254,432 -279,852 -286,392 -269,645 -285,389 -301,572 -311,980 -12.67%
NP 804,902 868,334 1,000,940 935,369 965,820 939,636 966,356 -11.44%
-
NP to SH 664,097 724,526 836,948 786,920 808,082 795,356 810,064 -12.37%
-
Tax Rate 24.02% 24.37% 22.25% 22.38% 22.81% 24.30% 24.41% -
Total Cost 4,156,126 3,909,192 3,975,348 4,446,277 3,744,656 3,738,574 3,766,492 6.76%
-
Net Worth 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 13.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 301,167 - - 282,285 376,380 - - -
Div Payout % 45.35% - - 35.87% 46.58% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 13.67%
NOSH 1,792,663 1,792,663 1,792,663 1,764,282 1,764,282 1,764,282 1,764,282 1.06%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.22% 18.18% 20.11% 17.38% 20.50% 20.09% 20.42% -
ROE 10.18% 11.38% 13.78% 13.35% 13.43% 13.91% 15.05% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 276.74 266.50 278.61 305.03 266.99 265.16 271.77 1.21%
EPS 37.09 40.50 46.84 44.75 46.00 45.38 46.52 -13.98%
DPS 16.80 0.00 0.00 16.00 21.33 0.00 0.00 -
NAPS 3.64 3.55 3.40 3.34 3.41 3.24 3.09 11.50%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 218.89 210.79 219.56 237.45 207.83 206.41 208.82 3.18%
EPS 29.30 31.97 36.93 34.72 35.65 35.09 35.74 -12.37%
DPS 13.29 0.00 0.00 12.45 16.61 0.00 0.00 -
NAPS 2.8791 2.8079 2.6794 2.5999 2.6544 2.5221 2.3743 13.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.50 3.42 3.25 4.40 3.96 4.57 4.31 -
P/RPS 1.26 1.28 1.17 1.44 1.48 1.72 1.59 -14.32%
P/EPS 9.45 8.46 6.94 9.86 8.65 10.14 9.27 1.28%
EY 10.58 11.82 14.42 10.14 11.57 9.86 10.79 -1.29%
DY 4.80 0.00 0.00 3.64 5.39 0.00 0.00 -
P/NAPS 0.96 0.96 0.96 1.32 1.16 1.41 1.39 -21.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 28/05/20 27/02/20 29/11/19 28/08/19 23/05/19 -
Price 3.65 3.44 3.61 3.76 4.16 4.05 4.55 -
P/RPS 1.32 1.29 1.30 1.23 1.56 1.53 1.67 -14.47%
P/EPS 9.85 8.51 7.70 8.43 9.08 8.98 9.78 0.47%
EY 10.15 11.75 12.98 11.86 11.01 11.13 10.22 -0.45%
DY 4.60 0.00 0.00 4.26 5.13 0.00 0.00 -
P/NAPS 1.00 0.97 1.06 1.13 1.22 1.25 1.47 -22.59%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment