[BIMB] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.32%
YoY- 9.95%
Quarter Report
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,550,048 4,386,327 4,202,477 4,027,404 3,850,305 3,801,324 3,721,598 14.38%
PBT 1,175,148 1,111,425 1,065,455 1,023,332 997,813 975,745 948,330 15.41%
Tax -274,879 -268,993 -264,034 -246,621 -250,636 -245,434 -244,700 8.08%
NP 900,269 842,432 801,421 776,711 747,177 730,311 703,630 17.90%
-
NP to SH 757,687 712,436 682,055 670,305 655,115 640,871 619,838 14.36%
-
Tax Rate 23.39% 24.20% 24.78% 24.10% 25.12% 25.15% 25.80% -
Total Cost 3,649,779 3,543,895 3,401,056 3,250,693 3,103,128 3,071,013 3,017,968 13.54%
-
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 262,502 262,502 262,502 262,502 229,283 229,283 229,283 9.46%
Div Payout % 34.65% 36.85% 38.49% 39.16% 35.00% 35.78% 36.99% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
NOSH 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 1,693,566 1,637,741 5.10%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 19.79% 19.21% 19.07% 19.29% 19.41% 19.21% 18.91% -
ROE 13.25% 13.24% 13.56% 13.06% 13.38% 13.50% 13.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 257.90 251.87 248.14 237.81 227.35 226.53 227.24 8.82%
EPS 42.95 40.91 40.27 39.58 38.68 38.19 37.85 8.81%
DPS 14.88 15.07 15.50 15.50 13.54 13.66 14.00 4.15%
NAPS 3.24 3.09 2.97 3.03 2.89 2.83 2.77 11.04%
Adjusted Per Share Value based on latest NOSH - 1,693,566
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 200.75 193.53 185.42 177.69 169.88 167.72 164.20 14.37%
EPS 33.43 31.43 30.09 29.57 28.90 28.28 27.35 14.36%
DPS 11.58 11.58 11.58 11.58 10.12 10.12 10.12 9.42%
NAPS 2.5221 2.3743 2.2193 2.2641 2.1595 2.0953 2.0016 16.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.57 4.31 3.56 3.79 3.85 3.93 4.40 -
P/RPS 1.77 1.71 1.43 1.59 1.69 1.73 1.94 -5.94%
P/EPS 10.64 10.54 8.84 9.58 9.95 10.29 11.63 -5.77%
EY 9.40 9.49 11.31 10.44 10.05 9.72 8.60 6.12%
DY 3.26 3.50 4.35 4.09 3.52 3.48 3.18 1.67%
P/NAPS 1.41 1.39 1.20 1.25 1.33 1.39 1.59 -7.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 -
Price 4.05 4.55 4.25 3.60 3.88 3.86 4.20 -
P/RPS 1.57 1.81 1.71 1.51 1.71 1.70 1.85 -10.39%
P/EPS 9.43 11.12 10.55 9.10 10.03 10.11 11.10 -10.32%
EY 10.60 8.99 9.48 10.99 9.97 9.89 9.01 11.47%
DY 3.67 3.31 3.65 4.31 3.49 3.54 3.33 6.71%
P/NAPS 1.25 1.47 1.43 1.19 1.34 1.36 1.52 -12.25%

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