[BIMB] YoY Cumulative 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- 61.68%
YoY- 10.73%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,351,481 3,720,772 3,532,857 3,081,369 2,775,563 2,647,798 2,426,350 -0.52%
PBT 627,816 794,501 938,407 807,256 732,254 665,133 634,175 -0.16%
Tax -173,149 -190,824 -214,042 -203,906 -201,985 -191,052 -199,484 -2.32%
NP 454,667 603,677 724,365 603,350 530,269 474,081 434,691 0.75%
-
NP to SH 454,667 498,073 606,062 520,670 470,203 419,572 385,411 2.78%
-
Tax Rate 27.58% 24.02% 22.81% 25.26% 27.58% 28.72% 31.46% -
Total Cost 1,896,814 3,117,095 2,808,492 2,478,019 2,245,294 2,173,717 1,991,659 -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 272,062 225,875 282,285 262,502 229,283 206,061 187,855 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 5.84% 7.63% 10.07% 10.15% 10.22% 10.26% 11.43% -
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 94.47 207.56 200.24 181.95 169.48 167.04 157.58 -8.16%
EPS 17.71 27.82 34.50 30.84 28.81 26.47 25.03 -5.59%
DPS 10.93 12.60 16.00 15.50 14.00 13.00 12.20 -1.81%
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 103.75 164.17 155.87 135.95 122.46 116.82 107.05 -0.52%
EPS 20.06 21.98 26.74 22.97 20.75 18.51 17.00 2.79%
DPS 12.00 9.97 12.45 11.58 10.12 9.09 8.29 6.35%
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 3.19 1.69 1.98 2.08 2.59 2.48 2.54 3.86%
P/EPS 16.48 12.60 11.53 12.33 15.29 15.64 16.02 0.47%
EY 6.07 7.94 8.67 8.11 6.54 6.39 6.24 -0.45%
DY 3.63 3.60 4.04 4.09 3.19 3.14 3.04 2.99%
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 3.09 1.76 2.08 1.99 2.54 2.47 2.47 3.79%
P/EPS 15.99 13.14 12.11 11.77 14.98 15.60 15.58 0.43%
EY 6.26 7.61 8.26 8.49 6.68 6.41 6.42 -0.41%
DY 3.74 3.45 3.85 4.28 3.26 3.15 3.13 3.00%
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