Highlights

[BIMB] QoQ Quarter Result on 2020-06-30 [#2]

Stock [BIMB]: BIMB HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -26.86%    YoY -     -21.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,144,691 1,244,072 1,352,457 1,193,752 1,155,893 1,183,212 1,121,108 1.40%
  QoQ % -7.99% -8.01% 13.29% 3.28% -2.31% 5.54% -
  Horiz. % 102.10% 110.97% 120.64% 106.48% 103.10% 105.54% 100.00%
PBT 252,260 321,833 266,607 317,803 301,020 319,584 258,199 -1.54%
  QoQ % -21.62% 20.71% -16.11% 5.58% -5.81% 23.77% -
  Horiz. % 97.70% 124.65% 103.26% 123.08% 116.58% 123.77% 100.00%
Tax -68,328 -71,598 -55,603 -63,256 -72,791 -77,995 -60,128 8.91%
  QoQ % 4.57% -28.77% 12.10% 13.10% 6.67% -29.71% -
  Horiz. % 113.64% 119.08% 92.47% 105.20% 121.06% 129.71% 100.00%
NP 183,932 250,235 211,004 254,547 228,229 241,589 198,071 -4.82%
  QoQ % -26.50% 18.59% -17.11% 11.53% -5.53% 21.97% -
  Horiz. % 92.86% 126.34% 106.53% 128.51% 115.23% 121.97% 100.00%
NP to SH 153,026 209,237 180,858 208,384 195,162 202,516 161,385 -3.49%
  QoQ % -26.86% 15.69% -13.21% 6.77% -3.63% 25.49% -
  Horiz. % 94.82% 129.65% 112.07% 129.12% 120.93% 125.49% 100.00%
Tax Rate 27.09 % 22.25 % 20.86 % 19.90 % 24.18 % 24.41 % 23.29 % 10.61%
  QoQ % 21.75% 6.66% 4.82% -17.70% -0.94% 4.81% -
  Horiz. % 116.32% 95.53% 89.57% 85.44% 103.82% 104.81% 100.00%
Total Cost 960,759 993,837 1,141,453 939,205 927,664 941,623 923,037 2.71%
  QoQ % -3.33% -12.93% 21.53% 1.24% -1.48% 2.01% -
  Horiz. % 104.09% 107.67% 123.66% 101.75% 100.50% 102.01% 100.00%
Net Worth 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 17.00%
  QoQ % 4.79% 3.06% -2.05% 5.25% 6.23% 6.98% -
  Horiz. % 126.52% 120.73% 117.15% 119.61% 113.65% 106.98% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 282,285 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 135.46 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 17.00%
  QoQ % 4.79% 3.06% -2.05% 5.25% 6.23% 6.98% -
  Horiz. % 126.52% 120.73% 117.15% 119.61% 113.65% 106.98% 100.00%
NOSH 1,792,663 1,786,115 1,764,282 1,764,282 1,764,282 1,741,496 1,693,566 3.87%
  QoQ % 0.37% 1.24% 0.00% 0.00% 1.31% 2.83% -
  Horiz. % 105.85% 105.46% 104.18% 104.18% 104.18% 102.83% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.07 % 20.11 % 15.60 % 21.32 % 19.74 % 20.42 % 17.67 % -6.14%
  QoQ % -20.09% 28.91% -26.83% 8.00% -3.33% 15.56% -
  Horiz. % 90.95% 113.81% 88.29% 120.66% 111.71% 115.56% 100.00%
ROE 2.40 % 3.45 % 3.07 % 3.46 % 3.41 % 3.76 % 3.21 % -17.64%
  QoQ % -30.43% 12.38% -11.27% 1.47% -9.31% 17.13% -
  Horiz. % 74.77% 107.48% 95.64% 107.79% 106.23% 117.13% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.85 69.65 76.66 67.66 65.52 67.94 66.20 -2.38%
  QoQ % -8.33% -9.14% 13.30% 3.27% -3.56% 2.63% -
  Horiz. % 96.45% 105.21% 115.80% 102.21% 98.97% 102.63% 100.00%
EPS 8.54 11.71 10.25 11.81 11.06 11.63 9.53 -7.06%
  QoQ % -27.07% 14.24% -13.21% 6.78% -4.90% 22.04% -
  Horiz. % 89.61% 122.88% 107.56% 123.92% 116.05% 122.04% 100.00%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.5500 3.4000 3.3400 3.4100 3.2400 3.0900 2.9700 12.64%
  QoQ % 4.41% 1.80% -2.05% 5.25% 4.85% 4.04% -
  Horiz. % 119.53% 114.48% 112.46% 114.81% 109.09% 104.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,792,663
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.85 69.40 75.44 66.59 64.48 66.00 62.54 1.39%
  QoQ % -8.00% -8.01% 13.29% 3.27% -2.30% 5.53% -
  Horiz. % 102.09% 110.97% 120.63% 106.48% 103.10% 105.53% 100.00%
EPS 8.54 11.67 10.09 11.62 10.89 11.30 9.00 -3.44%
  QoQ % -26.82% 15.66% -13.17% 6.70% -3.63% 25.56% -
  Horiz. % 94.89% 129.67% 112.11% 129.11% 121.00% 125.56% 100.00%
DPS 0.00 0.00 0.00 15.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.5500 3.3876 3.2871 3.3560 3.1887 3.0018 2.8058 17.00%
  QoQ % 4.79% 3.06% -2.05% 5.25% 6.23% 6.99% -
  Horiz. % 126.52% 120.74% 117.15% 119.61% 113.65% 106.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.4200 3.2500 4.4000 3.9600 4.5700 4.3100 3.5600 -
P/RPS 5.36 4.67 5.74 5.85 6.98 6.34 5.38 -0.25%
  QoQ % 14.78% -18.64% -1.88% -16.19% 10.09% 17.84% -
  Horiz. % 99.63% 86.80% 106.69% 108.74% 129.74% 117.84% 100.00%
P/EPS 40.06 27.74 42.92 33.53 41.31 37.06 37.36 4.77%
  QoQ % 44.41% -35.37% 28.00% -18.83% 11.47% -0.80% -
  Horiz. % 107.23% 74.25% 114.88% 89.75% 110.57% 99.20% 100.00%
EY 2.50 3.60 2.33 2.98 2.42 2.70 2.68 -4.53%
  QoQ % -30.56% 54.51% -21.81% 23.14% -10.37% 0.75% -
  Horiz. % 93.28% 134.33% 86.94% 111.19% 90.30% 100.75% 100.00%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.96 0.96 1.32 1.16 1.41 1.39 1.20 -13.83%
  QoQ % 0.00% -27.27% 13.79% -17.73% 1.44% 15.83% -
  Horiz. % 80.00% 80.00% 110.00% 96.67% 117.50% 115.83% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/05/20 27/02/20 29/11/19 28/08/19 23/05/19 28/02/19 -
Price 3.4400 3.6100 3.7600 4.1600 4.0500 4.5500 4.2500 -
P/RPS 5.39 5.18 4.90 6.15 6.18 6.70 6.42 -11.01%
  QoQ % 4.05% 5.71% -20.33% -0.49% -7.76% 4.36% -
  Horiz. % 83.96% 80.69% 76.32% 95.79% 96.26% 104.36% 100.00%
P/EPS 40.30 30.82 36.68 35.22 36.61 39.13 44.60 -6.54%
  QoQ % 30.76% -15.98% 4.15% -3.80% -6.44% -12.26% -
  Horiz. % 90.36% 69.10% 82.24% 78.97% 82.09% 87.74% 100.00%
EY 2.48 3.25 2.73 2.84 2.73 2.56 2.24 7.03%
  QoQ % -23.69% 19.05% -3.87% 4.03% 6.64% 14.29% -
  Horiz. % 110.71% 145.09% 121.88% 126.79% 121.88% 114.29% 100.00%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.97 1.06 1.13 1.22 1.25 1.47 1.43 -22.82%
  QoQ % -8.49% -6.19% -7.38% -2.40% -14.97% 2.80% -
  Horiz. % 67.83% 74.13% 79.02% 85.31% 87.41% 102.80% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS