[BIMB] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -16.99%
YoY- -33.87%
Quarter Report
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,576,354 3,346,952 3,159,488 3,583,194 4,006,070 4,449,131 5,034,921 -20.34%
PBT 746,866 635,960 569,766 687,466 841,495 1,067,874 1,135,441 -24.30%
Tax -255,194 -190,388 -165,424 -181,916 -198,059 -239,852 -239,539 4.29%
NP 491,672 445,572 404,342 505,550 643,436 828,022 895,902 -32.89%
-
NP to SH 491,672 445,572 404,342 471,799 568,341 710,877 745,057 -24.14%
-
Tax Rate 34.17% 29.94% 29.03% 26.46% 23.54% 22.46% 21.10% -
Total Cost 3,084,682 2,901,380 2,755,146 3,077,644 3,362,634 3,621,109 4,139,019 -17.75%
-
Net Worth 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 -6.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 297,427 - 272,062 272,062 272,062 272,062 225,875 20.07%
Div Payout % 60.49% - 67.29% 57.66% 47.87% 38.27% 30.32% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 -6.16%
NOSH 2,155,269 2,155,269 2,155,269 2,155,269 2,075,872 2,075,872 2,075,872 2.52%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.75% 13.31% 12.80% 14.11% 16.06% 18.61% 17.79% -
ROE 7.24% 6.54% 6.07% 7.14% 8.89% 9.12% 9.97% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 165.94 155.29 146.59 167.63 192.98 178.74 248.69 -23.58%
EPS 22.81 20.67 18.76 22.07 27.38 28.56 36.80 -27.23%
DPS 13.80 0.00 12.62 12.73 13.11 10.93 11.16 15.16%
NAPS 3.15 3.16 3.09 3.09 3.08 3.13 3.69 -9.98%
Adjusted Per Share Value based on latest NOSH - 2,155,269
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 157.79 147.67 139.40 158.10 176.75 196.30 222.15 -20.34%
EPS 21.69 19.66 17.84 20.82 25.08 31.36 32.87 -24.14%
DPS 13.12 0.00 12.00 12.00 12.00 12.00 9.97 20.02%
NAPS 2.9954 3.005 2.9384 2.9143 2.821 3.4375 3.2962 -6.16%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.73 2.57 2.68 2.95 3.00 3.01 3.88 -
P/RPS 1.65 1.65 1.83 1.76 1.55 1.68 1.56 3.79%
P/EPS 11.97 12.43 14.29 13.37 10.96 10.54 10.54 8.82%
EY 8.36 8.04 7.00 7.48 9.13 9.49 9.48 -8.01%
DY 5.05 0.00 4.71 4.31 4.37 3.63 2.88 45.26%
P/NAPS 0.87 0.81 0.87 0.95 0.97 0.96 1.05 -11.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/08/21 -
Price 2.27 2.56 2.61 2.92 2.99 2.91 3.97 -
P/RPS 1.37 1.65 1.78 1.74 1.55 1.63 1.60 -9.80%
P/EPS 9.95 12.38 13.91 13.23 10.92 10.19 10.79 -5.24%
EY 10.05 8.08 7.19 7.56 9.16 9.81 9.27 5.51%
DY 6.08 0.00 4.84 4.36 4.38 3.76 2.81 67.05%
P/NAPS 0.72 0.81 0.84 0.94 0.97 0.93 1.08 -23.62%

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