[BIMB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 29.84%
YoY- 15.37%
Quarter Report
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 3,576,354 3,167,757 4,980,109 5,381,646 4,202,477 3,721,598 3,528,198 0.22%
PBT 746,866 704,221 1,097,285 1,205,014 1,065,455 948,330 869,201 -2.49%
Tax -255,194 -169,916 -229,384 -269,645 -264,034 -244,700 -239,537 1.06%
NP 491,672 534,305 867,901 935,369 801,421 703,630 629,664 -4.03%
-
NP to SH 491,672 534,305 720,247 786,920 682,055 619,838 559,040 -2.11%
-
Tax Rate 34.17% 24.13% 20.90% 22.38% 24.78% 25.80% 27.56% -
Total Cost 3,084,682 2,633,452 4,112,208 4,446,277 3,401,056 3,017,968 2,898,534 1.04%
-
Net Worth 6,789,097 6,393,687 6,507,369 5,892,704 5,029,891 4,536,542 3,876,379 9.78%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 297,427 226,892 225,875 282,285 262,502 229,283 206,528 6.26%
Div Payout % 60.49% 42.47% 31.36% 35.87% 38.49% 36.99% 36.94% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 6,789,097 6,393,687 6,507,369 5,892,704 5,029,891 4,536,542 3,876,379 9.78%
NOSH 2,155,269 2,075,872 1,792,663 1,764,282 1,693,566 1,637,741 1,588,680 5.21%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.75% 16.87% 17.43% 17.38% 19.07% 18.91% 17.85% -
ROE 7.24% 8.36% 11.07% 13.35% 13.56% 13.66% 14.42% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 165.94 152.60 277.80 305.03 248.14 227.24 222.08 -4.73%
EPS 22.86 21.87 40.21 44.75 40.36 37.94 35.25 -6.96%
DPS 13.80 10.93 12.60 16.00 15.50 14.00 13.00 0.99%
NAPS 3.15 3.08 3.63 3.34 2.97 2.77 2.44 4.34%
Adjusted Per Share Value based on latest NOSH - 1,764,282
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 157.79 139.77 219.73 237.45 185.42 164.20 155.67 0.22%
EPS 21.69 23.57 31.78 34.72 30.09 27.35 24.67 -2.12%
DPS 13.12 10.01 9.97 12.45 11.58 10.12 9.11 6.26%
NAPS 2.9954 2.821 2.8711 2.5999 2.2193 2.0016 1.7103 9.78%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.73 3.00 4.26 4.40 3.56 4.40 4.22 -
P/RPS 1.65 1.97 1.53 1.44 1.43 1.94 1.90 -2.32%
P/EPS 11.97 11.66 10.60 9.86 8.84 11.63 11.99 -0.02%
EY 8.36 8.58 9.43 10.14 11.31 8.60 8.34 0.03%
DY 5.05 3.64 2.96 3.64 4.35 3.18 3.08 8.58%
P/NAPS 0.87 0.97 1.17 1.32 1.20 1.59 1.73 -10.81%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 27/02/17 -
Price 2.27 2.99 4.06 3.76 4.25 4.20 4.50 -
P/RPS 1.37 1.96 1.46 1.23 1.71 1.85 2.03 -6.34%
P/EPS 9.95 11.62 10.11 8.43 10.55 11.10 12.79 -4.09%
EY 10.05 8.61 9.90 11.86 9.48 9.01 7.82 4.26%
DY 6.08 3.66 3.10 4.26 3.65 3.33 2.89 13.19%
P/NAPS 0.72 0.97 1.12 1.13 1.43 1.52 1.84 -14.47%

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