[BIMB] YoY Annualized Quarter 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- 7.78%
YoY- 10.73%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 3,135,308 4,961,029 4,710,476 4,108,492 3,700,750 3,530,397 3,235,133 -0.52%
PBT 837,088 1,059,334 1,251,209 1,076,341 976,338 886,844 845,566 -0.16%
Tax -230,865 -254,432 -285,389 -271,874 -269,313 -254,736 -265,978 -2.32%
NP 606,222 804,902 965,820 804,466 707,025 632,108 579,588 0.75%
-
NP to SH 606,222 664,097 808,082 694,226 626,937 559,429 513,881 2.78%
-
Tax Rate 27.58% 24.02% 22.81% 25.26% 27.58% 28.72% 31.46% -
Total Cost 2,529,085 4,156,126 3,744,656 3,304,025 2,993,725 2,898,289 2,655,545 -0.80%
-
Net Worth 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 4,089,519 3,372,153 14.96%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 362,749 301,167 376,380 350,003 305,711 274,748 250,473 6.36%
Div Payout % 59.84% 45.35% 46.58% 50.42% 48.76% 49.11% 48.74% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 4,089,519 3,372,153 14.96%
NOSH 2,075,872 1,792,663 1,764,282 1,693,566 1,637,741 1,585,085 1,539,796 5.10%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 19.34% 16.22% 20.50% 19.58% 19.10% 17.90% 17.92% -
ROE 7.78% 10.18% 13.43% 13.53% 13.62% 13.68% 15.24% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 125.96 276.74 266.99 242.59 225.97 222.73 210.10 -8.16%
EPS 23.61 37.09 46.00 41.12 38.41 35.29 33.37 -5.59%
DPS 14.57 16.80 21.33 20.67 18.67 17.33 16.27 -1.82%
NAPS 3.13 3.64 3.41 3.03 2.81 2.58 2.19 6.12%
Adjusted Per Share Value based on latest NOSH - 1,693,566
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 138.33 218.89 207.83 181.27 163.28 155.77 142.74 -0.52%
EPS 26.75 29.30 35.65 30.63 27.66 24.68 22.67 2.79%
DPS 16.01 13.29 16.61 15.44 13.49 12.12 11.05 6.36%
NAPS 3.4375 2.8791 2.6544 2.2641 2.0305 1.8044 1.4878 14.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.01 3.50 3.96 3.79 4.39 4.14 4.01 -
P/RPS 2.39 1.26 1.48 1.56 1.94 1.86 1.91 3.80%
P/EPS 12.36 9.45 8.65 9.25 11.47 11.73 12.02 0.46%
EY 8.09 10.58 11.57 10.82 8.72 8.52 8.32 -0.46%
DY 4.84 4.80 5.39 5.45 4.25 4.19 4.06 2.96%
P/NAPS 0.96 0.96 1.16 1.25 1.56 1.60 1.83 -10.18%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 30/11/20 29/11/19 28/11/18 30/11/17 30/11/16 30/11/15 -
Price 2.92 3.65 4.16 3.62 4.30 4.13 3.90 -
P/RPS 2.32 1.32 1.56 1.49 1.90 1.85 1.86 3.74%
P/EPS 11.99 9.85 9.08 8.83 11.23 11.70 11.69 0.42%
EY 8.34 10.15 11.01 11.32 8.90 8.55 8.56 -0.43%
DY 4.99 4.60 5.13 5.71 4.34 4.20 4.17 3.03%
P/NAPS 0.93 1.00 1.22 1.19 1.53 1.60 1.78 -10.24%

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