[BIMB] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	4,483,478	3,374,234	3,135,308	4,961,029	4,710,476	4,108,492	3,700,750	3.24%
YoY %	32.87%	7.62%	-36.80%	5.32%	14.65%	11.02%	-	-
Horiz. %	121.15%	91.18%	84.72%	134.05%	127.28%	111.02%	100.00%	-
PBT	723,701	746,073	837,088	1,059,334	1,251,209	1,076,341	976,338	-4.86%
YoY %	-3.00%	-10.87%	-20.98%	-15.34%	16.25%	10.24%	-	-
Horiz. %	74.12%	76.42%	85.74%	108.50%	128.15%	110.24%	100.00%	-
Tax	-197,346	-258,161	-230,865	-254,432	-285,389	-271,874	-269,313	-5.04%
YoY %	23.56%	-11.82%	9.26%	10.85%	-4.97%	-0.95%	-	-
Horiz. %	73.28%	95.86%	85.72%	94.47%	105.97%	100.95%	100.00%	-
NP	526,354	487,912	606,222	804,902	965,820	804,466	707,025	-4.79%
YoY %	7.88%	-19.52%	-24.68%	-16.66%	20.06%	13.78%	-	-
Horiz. %	74.45%	69.01%	85.74%	113.84%	136.60%	113.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	526,354	487,912	606,222	664,097	808,082	694,226	626,937	-2.87%
YoY %	7.88%	-19.52%	-8.71%	-17.82%	16.40%	10.73%	-	-
Horiz. %	83.96%	77.82%	96.70%	105.93%	128.89%	110.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.27%	34.60%	27.58%	24.02%	22.81%	25.26%	27.58%	-
YoY %	-21.18%	25.45%	14.82%	5.30%	-9.70%	-8.41%	-	-
Horiz. %	98.88%	125.45%	100.00%	87.09%	82.70%	91.59%	100.00%	-
Total Cost	3,957,124	2,886,322	2,529,085	4,156,126	3,744,656	3,304,025	2,993,725	4.75%
YoY %	37.10%	14.13%	-39.15%	10.99%	13.34%	10.37%	-	-
Horiz. %	132.18%	96.41%	84.48%	138.83%	125.08%	110.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,456,696	6,810,650	7,790,980	6,525,296	6,016,204	5,131,504	4,602,052	8.37%
YoY %	9.49%	-12.58%	19.40%	8.46%	17.24%	11.50%	-	-
Horiz. %	162.03%	147.99%	169.29%	141.79%	130.73%	111.50%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	380,465	-	362,749	301,167	376,380	350,003	305,711	3.71%
YoY %	0.00%	-	20.45%	-19.98%	7.54%	14.49%	-	-
Horiz. %	124.45%	-	118.66%	98.51%	123.12%	114.49%	100.00%	-
Div Payout %	72.28%	-	59.84%	45.35%	46.58%	50.42%	48.76%	-
YoY %	0.00%	-	31.95%	-2.64%	-7.62%	3.40%	-	-
Horiz. %	148.24%	-	122.72%	93.01%	95.53%	103.40%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	7,456,696	6,810,650	7,790,980	6,525,296	6,016,204	5,131,504	4,602,052	8.37%
YoY %	9.49%	-12.58%	19.40%	8.46%	17.24%	11.50%	-	-
Horiz. %	162.03%	147.99%	169.29%	141.79%	130.73%	111.50%	100.00%	-
NOSH	2,266,473	2,155,269	2,075,872	1,792,663	1,764,282	1,693,566	1,637,741	5.56%
YoY %	5.16%	3.82%	15.80%	1.61%	4.18%	3.41%	-	-
Horiz. %	138.39%	131.60%	126.75%	109.46%	107.73%	103.41%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	11.74%	14.46%	19.34%	16.22%	20.50%	19.58%	19.10%	-
YoY %	-18.81%	-25.23%	19.24%	-20.88%	4.70%	2.51%	-	-
Horiz. %	61.47%	75.71%	101.26%	84.92%	107.33%	102.51%	100.00%	-
ROE	7.06%	7.16%	7.78%	10.18%	13.43%	13.53%	13.62%	-
YoY %	-1.40%	-7.97%	-23.58%	-24.20%	-0.74%	-0.66%	-	-
Horiz. %	51.84%	52.57%	57.12%	74.74%	98.60%	99.34%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	197.82	156.56	125.96	276.74	266.99	242.59	225.97	-2.19%
YoY %	26.35%	24.29%	-54.48%	3.65%	10.06%	7.35%	-	-
Horiz. %	87.54%	69.28%	55.74%	122.47%	118.15%	107.35%	100.00%	-
EPS	23.44	22.69	23.61	37.09	46.00	41.12	38.41	-7.89%
YoY %	3.31%	-3.90%	-36.34%	-19.37%	11.87%	7.06%	-	-
Horiz. %	61.03%	59.07%	61.47%	96.56%	119.76%	107.06%	100.00%	-
DPS	16.79	0.00	14.57	16.80	21.33	20.67	18.67	-1.75%
YoY %	0.00%	0.00%	-13.27%	-21.24%	3.19%	10.71%	-	-
Horiz. %	89.93%	0.00%	78.04%	89.98%	114.25%	110.71%	100.00%	-
NAPS	3.29	3.16	3.13	3.64	3.41	3.03	2.81	2.66%
YoY %	4.11%	0.96%	-14.01%	6.74%	12.54%	7.83%	-	-
Horiz. %	117.08%	112.46%	111.39%	129.54%	121.35%	107.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,266,473
RPS	197.82	148.88	138.33	218.89	207.83	181.27	163.28	3.24%
YoY %	32.87%	7.63%	-36.80%	5.32%	14.65%	11.02%	-	-
Horiz. %	121.15%	91.18%	84.72%	134.06%	127.28%	111.02%	100.00%	-
EPS	23.44	21.53	26.75	29.30	35.65	30.63	27.66	-2.72%
YoY %	8.87%	-19.51%	-8.70%	-17.81%	16.39%	10.74%	-	-
Horiz. %	84.74%	77.84%	96.71%	105.93%	128.89%	110.74%	100.00%	-
DPS	16.79	0.00	16.01	13.29	16.61	15.44	13.49	3.71%
YoY %	0.00%	0.00%	20.47%	-19.99%	7.58%	14.46%	-	-
Horiz. %	124.46%	0.00%	118.68%	98.52%	123.13%	114.46%	100.00%	-
NAPS	3.29	3.005	3.4375	2.8791	2.6544	2.2641	2.0305	8.37%
YoY %	9.48%	-12.58%	19.39%	8.47%	17.24%	11.50%	-	-
Horiz. %	162.03%	147.99%	169.29%	141.79%	130.73%	111.50%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	2.14	2.57	3.01	3.50	3.96	3.79	4.39	-
P/RPS	1.08	1.64	2.39	1.26	1.48	1.56	1.94	-9.29%
YoY %	-34.15%	-31.38%	89.68%	-14.86%	-5.13%	-19.59%	-	-
Horiz. %	55.67%	84.54%	123.20%	64.95%	76.29%	80.41%	100.00%	-
P/EPS	9.21	11.35	12.36	9.45	8.65	9.25	11.47	-3.58%
YoY %	-18.85%	-8.17%	30.79%	9.25%	-6.49%	-19.35%	-	-
Horiz. %	80.30%	98.95%	107.76%	82.39%	75.41%	80.65%	100.00%	-
EY	10.85	8.81	8.09	10.58	11.57	10.82	8.72	3.70%
YoY %	23.16%	8.90%	-23.53%	-8.56%	6.93%	24.08%	-	-
Horiz. %	124.43%	101.03%	92.78%	121.33%	132.68%	124.08%	100.00%	-
DY	7.84	0.00	4.84	4.80	5.39	5.45	4.25	10.73%
YoY %	0.00%	0.00%	0.83%	-10.95%	-1.10%	28.24%	-	-
Horiz. %	184.47%	0.00%	113.88%	112.94%	126.82%	128.24%	100.00%	-
P/NAPS	0.65	0.81	0.96	0.96	1.16	1.25	1.56	-13.57%
YoY %	-19.75%	-15.62%	0.00%	-17.24%	-7.20%	-19.87%	-	-
Horiz. %	41.67%	51.92%	61.54%	61.54%	74.36%	80.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	30/11/22	29/11/21	30/11/20	29/11/19	28/11/18	30/11/17	-
Price	2.24	2.56	2.92	3.65	4.16	3.62	4.30	-
P/RPS	1.13	1.64	2.32	1.32	1.56	1.49	1.90	-8.29%
YoY %	-31.10%	-29.31%	75.76%	-15.38%	4.70%	-21.58%	-	-
Horiz. %	59.47%	86.32%	122.11%	69.47%	82.11%	78.42%	100.00%	-
P/EPS	9.65	11.31	11.99	9.85	9.08	8.83	11.23	-2.49%
YoY %	-14.68%	-5.67%	21.73%	8.48%	2.83%	-21.37%	-	-
Horiz. %	85.93%	100.71%	106.77%	87.71%	80.85%	78.63%	100.00%	-
EY	10.37	8.84	8.34	10.15	11.01	11.32	8.90	2.57%
YoY %	17.31%	6.00%	-17.83%	-7.81%	-2.74%	27.19%	-	-
Horiz. %	116.52%	99.33%	93.71%	114.04%	123.71%	127.19%	100.00%	-
DY	7.49	0.00	4.99	4.60	5.13	5.71	4.34	9.51%
YoY %	0.00%	0.00%	8.48%	-10.33%	-10.16%	31.57%	-	-
Horiz. %	172.58%	0.00%	114.98%	105.99%	118.20%	131.57%	100.00%	-
P/NAPS	0.68	0.81	0.93	1.00	1.22	1.19	1.53	-12.63%
YoY %	-16.05%	-12.90%	-7.00%	-18.03%	2.52%	-22.22%	-	-
Horiz. %	44.44%	52.94%	60.78%	65.36%	79.74%	77.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos