[BIMB] QoQ TTM Result on 30-Sep-2014 [#3]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.82%
YoY- 52.39%
Quarter Report
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,129,769 3,049,660 2,967,473 2,935,052 2,886,593 2,859,444 2,787,828 8.04%
PBT 844,501 841,293 815,384 816,237 818,466 824,823 819,427 2.03%
Tax -241,974 -238,040 -228,480 -254,022 -252,593 -265,236 -256,273 -3.76%
NP 602,527 603,253 586,904 562,215 565,873 559,587 563,154 4.62%
-
NP to SH 544,791 544,573 532,329 438,569 388,731 328,640 279,327 56.29%
-
Tax Rate 28.65% 28.29% 28.02% 31.12% 30.86% 32.16% 31.27% -
Total Cost 2,527,242 2,446,407 2,380,569 2,372,837 2,320,720 2,299,857 2,224,674 8.89%
-
Net Worth 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 2,910,970 1,080,830 115.53%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 219,531 219,531 219,531 219,531 37,355 74,707 74,707 105.56%
Div Payout % 40.30% 40.31% 41.24% 50.06% 9.61% 22.73% 26.75% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 2,910,970 1,080,830 115.53%
NOSH 1,542,636 1,535,056 1,494,223 1,493,408 1,493,916 1,492,805 1,080,830 26.84%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.25% 19.78% 19.78% 19.16% 19.60% 19.57% 20.20% -
ROE 15.98% 16.66% 18.08% 14.33% 13.34% 11.29% 25.84% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 202.88 198.67 198.60 196.53 193.22 191.55 257.93 -14.82%
EPS 35.32 35.48 35.63 29.37 26.02 22.01 25.84 23.23%
DPS 14.23 14.30 14.70 14.70 2.50 5.00 7.00 60.68%
NAPS 2.21 2.13 1.97 2.05 1.95 1.95 1.00 69.91%
Adjusted Per Share Value based on latest NOSH - 1,493,408
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 138.09 134.56 130.93 129.50 127.36 126.16 123.00 8.04%
EPS 24.04 24.03 23.49 19.35 17.15 14.50 12.32 56.34%
DPS 9.69 9.69 9.69 9.69 1.65 3.30 3.30 105.46%
NAPS 1.5042 1.4426 1.2988 1.3508 1.2853 1.2844 0.4769 115.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.04 4.10 4.07 4.33 4.27 4.33 4.54 -
P/RPS 1.99 2.06 2.05 2.20 2.21 2.26 1.76 8.55%
P/EPS 11.44 11.56 11.42 14.74 16.41 19.67 17.57 -24.93%
EY 8.74 8.65 8.75 6.78 6.09 5.08 5.69 33.23%
DY 3.52 3.49 3.61 3.39 0.59 1.16 1.54 73.78%
P/NAPS 1.83 1.92 2.07 2.11 2.19 2.22 4.54 -45.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 29/05/14 26/02/14 -
Price 4.05 4.00 3.99 4.27 4.27 4.01 3.88 -
P/RPS 2.00 2.01 2.01 2.17 2.21 2.09 1.50 21.20%
P/EPS 11.47 11.28 11.20 14.54 16.41 18.21 15.01 -16.45%
EY 8.72 8.87 8.93 6.88 6.09 5.49 6.66 19.74%
DY 3.51 3.58 3.68 3.44 0.59 1.25 1.80 56.27%
P/NAPS 1.83 1.88 2.03 2.08 2.19 2.06 3.88 -39.49%

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