[BIMB] QoQ TTM Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 6.35%
YoY- 15.66%
Quarter Report
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 4,946,174 4,885,314 4,653,965 4,550,048 4,386,327 4,202,477 4,027,404 14.66%
PBT 1,207,263 1,205,014 1,196,606 1,175,148 1,111,425 1,065,455 1,023,332 11.63%
Tax -263,248 -269,645 -274,170 -274,879 -268,993 -264,034 -246,621 4.44%
NP 944,015 935,369 922,436 900,269 842,432 801,421 776,711 13.87%
-
NP to SH 793,641 786,920 767,447 757,687 712,436 682,055 670,305 11.90%
-
Tax Rate 21.81% 22.38% 22.91% 23.39% 24.20% 24.78% 24.10% -
Total Cost 4,002,159 3,949,945 3,731,529 3,649,779 3,543,895 3,401,056 3,250,693 14.85%
-
Net Worth 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 11.87%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 282,285 282,285 282,285 262,502 262,502 262,502 262,502 4.95%
Div Payout % 35.57% 35.87% 36.78% 34.65% 36.85% 38.49% 39.16% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 11.87%
NOSH 1,792,663 1,764,282 1,764,282 1,764,282 1,764,282 1,693,566 1,693,566 3.86%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 19.09% 19.15% 19.82% 19.79% 19.21% 19.07% 19.29% -
ROE 13.07% 13.35% 12.76% 13.25% 13.24% 13.56% 13.06% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 276.92 276.90 263.79 257.90 251.87 248.14 237.81 10.67%
EPS 44.43 44.60 43.50 42.95 40.91 40.27 39.58 8.00%
DPS 16.00 16.00 16.00 14.88 15.07 15.50 15.50 2.13%
NAPS 3.40 3.34 3.41 3.24 3.09 2.97 3.03 7.97%
Adjusted Per Share Value based on latest NOSH - 1,764,282
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 218.23 215.55 205.34 200.75 193.53 185.42 177.69 14.66%
EPS 35.02 34.72 33.86 33.43 31.43 30.09 29.57 11.92%
DPS 12.45 12.45 12.45 11.58 11.58 11.58 11.58 4.94%
NAPS 2.6794 2.5999 2.6544 2.5221 2.3743 2.2193 2.2641 11.87%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.25 4.40 3.96 4.57 4.31 3.56 3.79 -
P/RPS 1.17 1.59 1.50 1.77 1.71 1.43 1.59 -18.47%
P/EPS 7.31 9.86 9.10 10.64 10.54 8.84 9.58 -16.48%
EY 13.67 10.14 10.98 9.40 9.49 11.31 10.44 19.66%
DY 4.92 3.64 4.04 3.26 3.50 4.35 4.09 13.09%
P/NAPS 0.96 1.32 1.16 1.41 1.39 1.20 1.25 -16.12%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 27/02/20 29/11/19 28/08/19 23/05/19 28/02/19 28/11/18 -
Price 3.61 3.76 4.16 4.05 4.55 4.25 3.60 -
P/RPS 1.30 1.36 1.58 1.57 1.81 1.71 1.51 -9.49%
P/EPS 8.12 8.43 9.56 9.43 11.12 10.55 9.10 -7.30%
EY 12.31 11.86 10.46 10.60 8.99 9.48 10.99 7.84%
DY 4.43 4.26 3.85 3.67 3.31 3.65 4.31 1.84%
P/NAPS 1.06 1.13 1.22 1.25 1.47 1.43 1.19 -7.41%

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