[BIMB] YoY Quarter Result on 31-Mar-2009

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- -2.65%
YoY- -67.8%
Quarter Report
View:
Show?
Quarter Result
31/12/09 30/09/09 31/03/09 CAGR
Revenue 412,857 400,419 329,875 34.69%
PBT 102,106 99,579 54,192 131.82%
Tax -25,288 -29,163 -9,861 249.01%
NP 76,818 70,416 44,331 107.44%
-
NP to SH 39,398 38,296 13,697 306.45%
-
Tax Rate 24.77% 29.29% 18.20% -
Total Cost 336,039 330,003 285,544 24.12%
-
Net Worth 1,366,651 1,333,426 1,111,769 31.51%
Dividend
31/12/09 30/09/09 31/03/09 CAGR
Div - - - -
Div Payout % - - - -
Equity
31/12/09 30/09/09 31/03/09 CAGR
Net Worth 1,366,651 1,333,426 1,111,769 31.51%
NOSH 1,067,696 1,066,740 889,415 27.44%
Ratio Analysis
31/12/09 30/09/09 31/03/09 CAGR
NP Margin 18.61% 17.59% 13.44% -
ROE 2.88% 2.87% 1.23% -
Per Share
31/12/09 30/09/09 31/03/09 CAGR
RPS 38.67 37.54 37.09 5.69%
EPS 3.69 3.59 1.54 218.93%
DPS 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.25 3.19%
Adjusted Per Share Value based on latest NOSH - 889,415
31/12/09 30/09/09 31/03/09 CAGR
RPS 18.22 17.67 14.55 34.78%
EPS 1.74 1.69 0.60 310.89%
DPS 0.00 0.00 0.00 -
NAPS 0.603 0.5883 0.4905 31.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 31/03/09 CAGR
Date 31/12/09 30/09/09 31/03/09 -
Price 1.20 1.06 0.79 -
P/RPS 0.00 0.00 2.13 -
P/EPS 0.00 0.00 51.30 -
EY 0.00 0.00 1.95 -
DY 0.00 0.00 0.00 -
P/NAPS 1.20 1.06 0.63 135.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 31/03/09 CAGR
Date 25/02/10 26/11/09 25/05/09 -
Price 1.22 1.25 1.04 -
P/RPS 0.00 0.00 2.80 -
P/EPS 0.00 0.00 67.53 -
EY 0.00 0.00 1.48 -
DY 0.00 0.00 0.00 -
P/NAPS 1.22 1.25 0.83 66.73%

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