sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS
Picture

BMHS less negative cashflow

BMHS Current 590 Target 392 -34%

September 23, 2022
1 minute read

  • BMHS last 12 months sales growth -6%
  • BMHS last 12 months cash flow -8% of market cap
  • BMHS last 12 months Capital -8% of market cap
  • BMHS latest net cash -9% of market cap
​
Sales grew 10%
Last 5 quarters growth & sales billion rupiah
0% -7% -8% 0% 10%
451 421 388 389 426
  • Sales grew 10% in the second quarter to 426 billion rupiah ; our forecasts v sales is + 7% now.
  • This brings the average to -1% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 452 billion rupiah in the second quarter 2023.
​
Costs flat profit down
Last 5 quarters cost ratio & profit billion rupiah
-74% -75% -88% -84% -84%
99 86 32 41 38
  • The cash cost ratio was flat at -84% profit from declined 41 to 38 billion rupiah in the second quarter on higher non cash costs.
  • The average cost ratio is at -83% now.
  • We use the average -83% cost ratio to predict a 49 billion rupiah profit in the second quarter 2023.

Cashflow less negative
Last 5 quarters operating & investment billion rupiah
54 25 128 25 32
-32 -36 -150 -279 -151
  • Free cashflow went from -254 to -119 billion rupiah in the second quarter with -151 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -102 billion rupiah now.
  • We assume the same -151 billion rupiah investment cashflow which with higher sales gives -74 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities billion rupiah
631 680 794 711 649
1,185 862 1,001 1,154 1,108
  • Cash declined 711 to 649 billion rupiah in the second quarter.
  • Liabilities declined 1,154 to 1,108 billion rupiah so net cash was down -443 to -459 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout + 296 billion rupiah liabilities net cash will be -755 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
-384 -444 -580 -752 -808
5 166 -150 -172 -56
14 -226 14 0 0
  • BMHS cumulative capital worsened -752 to -808 billion rupiah with -56 & 0 billion rupiah from liabilities, equity in the second quarter & will be -1,104 billion rupiah in12 months time.
  • At the current market value of 5,076 billion rupiah based on our forecasts it’s at 1.50 X assets with a 0% yield.
  • Our 12m operating cashflow forecast is 307 billion rupiah (vs 209 billion rupiah the last 12m) which means a 17 X valuation. A 11 X valuation gives a -34% lower target price 392 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS