[BIMB] QoQ TTM Result on 30-Sep-2021 [#3]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.59%
YoY- 4.71%
Quarter Report
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,159,488 3,583,194 4,006,070 4,449,131 5,034,921 4,932,885 4,980,109 -26.22%
PBT 569,766 687,466 841,495 1,067,874 1,135,441 1,088,805 1,097,285 -35.47%
Tax -165,424 -181,916 -198,059 -239,852 -239,539 -227,336 -229,384 -19.62%
NP 404,342 505,550 643,436 828,022 895,902 861,469 867,901 -39.98%
-
NP to SH 404,342 471,799 568,341 710,877 745,057 713,469 720,247 -32.01%
-
Tax Rate 29.03% 26.46% 23.54% 22.46% 21.10% 20.88% 20.90% -
Total Cost 2,755,146 3,077,644 3,362,634 3,621,109 4,139,019 4,071,416 4,112,208 -23.48%
-
Net Worth 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 1.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 272,062 272,062 272,062 272,062 225,875 225,875 225,875 13.24%
Div Payout % 67.29% 57.66% 47.87% 38.27% 30.32% 31.66% 31.36% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 1.55%
NOSH 2,155,269 2,155,269 2,075,872 2,075,872 2,075,872 1,853,650 1,792,663 13.10%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.80% 14.11% 16.06% 18.61% 17.79% 17.46% 17.43% -
ROE 6.07% 7.14% 8.89% 9.12% 9.97% 10.79% 11.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 146.59 167.63 192.98 178.74 248.69 267.88 277.80 -34.77%
EPS 18.76 22.07 27.38 28.56 36.80 38.74 40.18 -39.89%
DPS 12.62 12.73 13.11 10.93 11.16 12.27 12.60 0.10%
NAPS 3.09 3.09 3.08 3.13 3.69 3.59 3.63 -10.20%
Adjusted Per Share Value based on latest NOSH - 2,075,872
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.40 158.10 176.75 196.30 222.15 217.65 219.73 -26.22%
EPS 17.84 20.82 25.08 31.36 32.87 31.48 31.78 -32.02%
DPS 12.00 12.00 12.00 12.00 9.97 9.97 9.97 13.18%
NAPS 2.9384 2.9143 2.821 3.4375 3.2962 2.9168 2.8711 1.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.68 2.95 3.00 3.01 3.88 4.23 4.26 -
P/RPS 1.83 1.76 1.55 1.68 1.56 1.58 1.53 12.71%
P/EPS 14.29 13.37 10.96 10.54 10.54 10.92 10.60 22.10%
EY 7.00 7.48 9.13 9.49 9.48 9.16 9.43 -18.06%
DY 4.71 4.31 4.37 3.63 2.88 2.90 2.96 36.41%
P/NAPS 0.87 0.95 0.97 0.96 1.05 1.18 1.17 -17.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 29/11/21 30/08/21 27/05/21 26/02/21 -
Price 2.61 2.92 2.99 2.91 3.97 3.88 4.06 -
P/RPS 1.78 1.74 1.55 1.63 1.60 1.45 1.46 14.16%
P/EPS 13.91 13.23 10.92 10.19 10.79 10.01 10.11 23.77%
EY 7.19 7.56 9.16 9.81 9.27 9.99 9.90 -19.25%
DY 4.84 4.36 4.38 3.76 2.81 3.16 3.10 34.69%
P/NAPS 0.84 0.94 0.97 0.93 1.08 1.08 1.12 -17.49%

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