[BIMB] QoQ TTM Result on 31-Dec-2023 [#4]

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	4,625,937	4,597,956	4,570,092	4,529,449	4,408,395	4,203,623	3,906,243	11.89%
YoY %	0.61%	0.61%	0.90%	2.75%	4.87%	7.61%	-	-
Horiz. %	118.42%	117.71%	116.99%	115.95%	112.86%	107.61%	100.00%	-
PBT	742,443	763,813	761,463	746,829	730,087	752,016	749,066	-0.58%
YoY %	-2.80%	0.31%	1.96%	2.29%	-2.92%	0.39%	-	-
Horiz. %	99.12%	101.97%	101.65%	99.70%	97.47%	100.39%	100.00%	-
Tax	-185,716	-196,178	-195,769	-193,779	-209,583	-229,193	-245,223	-16.87%
YoY %	5.33%	-0.21%	-1.03%	7.54%	8.56%	6.54%	-	-
Horiz. %	75.73%	80.00%	79.83%	79.02%	85.47%	93.46%	100.00%	-
NP	556,727	567,635	565,694	553,050	520,504	522,823	503,843	6.86%
YoY %	-1.92%	0.34%	2.29%	6.25%	-0.44%	3.77%	-	-
Horiz. %	110.50%	112.66%	112.28%	109.77%	103.31%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	555,059	565,163	564,134	553,050	520,504	522,823	503,843	6.64%
YoY %	-1.79%	0.18%	2.00%	6.25%	-0.44%	3.77%	-	-
Horiz. %	110.17%	112.17%	111.97%	109.77%	103.31%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	25.68%	25.71%	25.95%	28.71%	30.48%	32.74%	-
YoY %	-2.61%	-0.12%	-0.92%	-9.61%	-5.81%	-6.90%	-	-
Horiz. %	76.39%	78.44%	78.53%	79.26%	87.69%	93.10%	100.00%	-
Total Cost	4,069,210	4,030,321	4,004,398	3,976,399	3,887,891	3,680,800	3,402,400	12.63%
YoY %	0.96%	0.65%	0.70%	2.28%	5.63%	8.18%	-	-
Horiz. %	119.60%	118.46%	117.69%	116.87%	114.27%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,767,342	7,592,685	7,456,696	7,411,367	7,456,696	7,285,620	7,086,163	6.29%
YoY %	2.30%	1.82%	0.61%	-0.61%	2.35%	2.81%	-	-
Horiz. %	109.61%	107.15%	105.23%	104.59%	105.23%	102.81%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	95,645	380,994	380,994	380,994	582,776	297,427	297,427	-52.96%
YoY %	-74.90%	0.00%	0.00%	-34.62%	95.94%	0.00%	-	-
Horiz. %	32.16%	128.10%	128.10%	128.10%	195.94%	100.00%	100.00%	-
Div Payout %	17.23%	67.41%	67.54%	68.89%	111.96%	56.89%	59.03%	-
YoY %	-74.44%	-0.19%	-1.96%	-38.47%	96.80%	-3.63%	-	-
Horiz. %	29.19%	114.20%	114.42%	116.70%	189.67%	96.37%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	7,767,342	7,592,685	7,456,696	7,411,367	7,456,696	7,285,620	7,086,163	6.29%
YoY %	2.30%	1.82%	0.61%	-0.61%	2.35%	2.81%	-	-
Horiz. %	109.61%	107.15%	105.23%	104.59%	105.23%	102.81%	100.00%	-
NOSH	2,264,531	2,266,473	2,266,473	2,266,473	2,266,473	2,266,473	2,244,005	0.60%
YoY %	-0.09%	0.00%	0.00%	0.00%	0.00%	1.00%	-	-
Horiz. %	100.91%	101.00%	101.00%	101.00%	101.00%	101.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	12.03%	12.35%	12.38%	12.21%	11.81%	12.44%	12.90%	-
YoY %	-2.59%	-0.24%	1.39%	3.39%	-5.06%	-3.57%	-	-
Horiz. %	93.26%	95.74%	95.97%	94.65%	91.55%	96.43%	100.00%	-
ROE	7.15%	7.44%	7.57%	7.46%	6.98%	7.18%	7.11%	-
YoY %	-3.90%	-1.72%	1.47%	6.88%	-2.79%	0.98%	-	-
Horiz. %	100.56%	104.64%	106.47%	104.92%	98.17%	100.98%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	204.28	202.87	201.64	199.85	194.50	186.36	176.40	10.24%
YoY %	0.70%	0.61%	0.90%	2.75%	4.37%	5.65%	-	-
Horiz. %	115.80%	115.01%	114.31%	113.29%	110.26%	105.65%	100.00%	-
EPS	24.51	24.94	24.89	24.40	22.97	23.18	22.75	5.07%
YoY %	-1.72%	0.20%	2.01%	6.23%	-0.91%	1.89%	-	-
Horiz. %	107.74%	109.63%	109.41%	107.25%	100.97%	101.89%	100.00%	-
DPS	4.22	16.81	16.81	16.81	25.71	13.19	13.43	-53.68%
YoY %	-74.90%	0.00%	0.00%	-34.62%	94.92%	-1.79%	-	-
Horiz. %	31.42%	125.17%	125.17%	125.17%	191.44%	98.21%	100.00%	-
NAPS	3.43	3.35	3.29	3.27	3.29	3.23	3.20	4.72%
YoY %	2.39%	1.82%	0.61%	-0.61%	1.86%	0.94%	-	-
Horiz. %	107.19%	104.69%	102.81%	102.19%	102.81%	100.94%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 2,266,473
RPS	204.28	203.04	201.81	200.02	194.67	185.63	172.50	11.89%
YoY %	0.61%	0.61%	0.89%	2.75%	4.87%	7.61%	-	-
Horiz. %	118.42%	117.70%	116.99%	115.95%	112.85%	107.61%	100.00%	-
EPS	24.51	24.96	24.91	24.42	22.99	23.09	22.25	6.64%
YoY %	-1.80%	0.20%	2.01%	6.22%	-0.43%	3.78%	-	-
Horiz. %	110.16%	112.18%	111.96%	109.75%	103.33%	103.78%	100.00%	-
DPS	4.22	16.82	16.82	16.82	25.73	13.13	13.13	-52.98%
YoY %	-74.91%	0.00%	0.00%	-34.63%	95.96%	0.00%	-	-
Horiz. %	32.14%	128.10%	128.10%	128.10%	195.96%	100.00%	100.00%	-
NAPS	3.43	3.3529	3.2928	3.2728	3.2928	3.2173	3.1292	6.29%
YoY %	2.30%	1.83%	0.61%	-0.61%	2.35%	2.82%	-	-
Horiz. %	109.61%	107.15%	105.23%	104.59%	105.23%	102.82%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	2.70	2.49	2.51	2.21	2.14	1.95	2.15	-
P/RPS	1.32	1.23	1.24	1.11	1.10	1.05	1.22	5.37%
YoY %	7.32%	-0.81%	11.71%	0.91%	4.76%	-13.93%	-	-
Horiz. %	108.20%	100.82%	101.64%	90.98%	90.16%	86.07%	100.00%	-
P/EPS	11.02	9.99	10.08	9.06	9.32	8.41	9.45	10.75%
YoY %	10.31%	-0.89%	11.26%	-2.79%	10.82%	-11.01%	-	-
Horiz. %	116.61%	105.71%	106.67%	95.87%	98.62%	88.99%	100.00%	-
EY	9.08	10.01	9.92	11.04	10.73	11.89	10.58	-9.66%
YoY %	-9.29%	0.91%	-10.14%	2.89%	-9.76%	12.38%	-	-
Horiz. %	85.82%	94.61%	93.76%	104.35%	101.42%	112.38%	100.00%	-
DY	1.56	6.75	6.70	7.61	12.02	6.76	6.25	-60.25%
YoY %	-76.89%	0.75%	-11.96%	-36.69%	77.81%	8.16%	-	-
Horiz. %	24.96%	108.00%	107.20%	121.76%	192.32%	108.16%	100.00%	-
P/NAPS	0.79	0.74	0.76	0.68	0.65	0.60	0.67	11.57%
YoY %	6.76%	-2.63%	11.76%	4.62%	8.33%	-10.45%	-	-
Horiz. %	117.91%	110.45%	113.43%	101.49%	97.01%	89.55%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	26/08/24	21/05/24	28/02/24	28/11/23	29/08/23	30/05/23	-
Price	2.69	2.74	2.53	2.50	2.24	2.09	1.87	-
P/RPS	1.32	1.35	1.25	1.25	1.15	1.12	1.06	15.70%
YoY %	-2.22%	8.00%	0.00%	8.70%	2.68%	5.66%	-	-
Horiz. %	124.53%	127.36%	117.92%	117.92%	108.49%	105.66%	100.00%	-
P/EPS	10.97	10.99	10.16	10.25	9.75	9.02	8.22	21.15%
YoY %	-0.18%	8.17%	-0.88%	5.13%	8.09%	9.73%	-	-
Horiz. %	133.45%	133.70%	123.60%	124.70%	118.61%	109.73%	100.00%	-
EY	9.11	9.10	9.84	9.76	10.25	11.09	12.17	-17.51%
YoY %	0.11%	-7.52%	0.82%	-4.78%	-7.57%	-8.87%	-	-
Horiz. %	74.86%	74.77%	80.85%	80.20%	84.22%	91.13%	100.00%	-
DY	1.57	6.14	6.64	6.72	11.48	6.31	7.18	-63.60%
YoY %	-74.43%	-7.53%	-1.19%	-41.46%	81.93%	-12.12%	-	-
Horiz. %	21.87%	85.52%	92.48%	93.59%	159.89%	87.88%	100.00%	-
P/NAPS	0.78	0.82	0.77	0.76	0.68	0.65	0.58	21.77%
YoY %	-4.88%	6.49%	1.32%	11.76%	4.62%	12.07%	-	-
Horiz. %	134.48%	141.38%	132.76%	131.03%	117.24%	112.07%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos