[BIMB] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.3%
YoY- 19.55%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,669,471 2,227,379 1,946,389 1,623,312 1,368,376 1,125,115 1,167,164 11.65%
PBT 778,869 619,022 504,641 377,655 315,193 -340,241 -443,567 -
Tax -238,188 -188,227 -92,186 -120,033 -6,668 -39,751 -55,578 21.40%
NP 540,681 430,795 412,455 257,622 308,525 -379,992 -499,145 -
-
NP to SH 272,892 213,300 213,109 135,879 163,654 -459,156 -515,657 -
-
Tax Rate 30.58% 30.41% 18.27% 31.78% 2.12% - - -
Total Cost 2,128,790 1,796,584 1,533,934 1,365,690 1,059,851 1,505,107 1,666,309 3.31%
-
Net Worth 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 613,624 1,250,058 7.17%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Div 74,702 37,303 37,344 16,029 - - - -
Div Payout % 27.37% 17.49% 17.52% 11.80% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 613,624 1,250,058 7.17%
NOSH 1,067,193 1,065,824 1,066,994 1,068,625 890,279 562,958 563,089 8.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.25% 19.34% 21.19% 15.87% 22.55% -33.77% -42.77% -
ROE 12.98% 11.31% 12.03% 9.71% 14.71% -74.83% -41.25% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 250.14 208.98 182.42 151.91 153.70 199.86 207.28 2.53%
EPS 25.57 20.01 19.97 12.72 18.38 -81.56 -91.58 -
DPS 7.00 3.50 3.50 1.50 0.00 0.00 0.00 -
NAPS 1.97 1.77 1.66 1.31 1.25 1.09 2.22 -1.58%
Adjusted Per Share Value based on latest NOSH - 1,068,625
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 117.78 98.28 85.88 71.62 60.37 49.64 51.50 11.65%
EPS 12.04 9.41 9.40 6.00 7.22 -20.26 -22.75 -
DPS 3.30 1.65 1.65 0.71 0.00 0.00 0.00 -
NAPS 0.9276 0.8324 0.7815 0.6177 0.491 0.2707 0.5515 7.17%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 -
Price 4.08 3.08 1.93 1.26 1.35 1.20 1.08 -
P/RPS 1.63 1.47 1.06 0.83 0.88 0.60 0.52 16.45%
P/EPS 15.96 15.39 9.66 9.91 7.34 -1.47 -1.18 -
EY 6.27 6.50 10.35 10.09 13.62 -67.97 -84.79 -
DY 1.72 1.14 1.81 1.19 0.00 0.00 0.00 -
P/NAPS 2.07 1.74 1.16 0.96 1.08 1.10 0.49 21.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 28/08/13 16/08/12 25/08/11 30/08/10 14/03/08 05/04/07 20/03/06 -
Price 4.18 3.08 2.00 1.26 1.19 1.68 1.19 -
P/RPS 1.67 1.47 1.10 0.83 0.77 0.84 0.57 15.40%
P/EPS 16.35 15.39 10.01 9.91 6.47 -2.06 -1.30 -
EY 6.12 6.50 9.99 10.09 15.45 -48.55 -76.95 -
DY 1.67 1.14 1.75 1.19 0.00 0.00 0.00 -
P/NAPS 2.12 1.74 1.20 0.96 0.95 1.54 0.54 19.99%

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