[BIMB] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -6.46%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,732,848 4,202,477 4,108,492 3,983,068 3,997,448 3,721,598 3,700,750 17.83%
PBT 1,278,336 1,065,455 1,076,341 1,021,822 1,094,456 948,330 976,338 19.70%
Tax -311,980 -264,034 -271,874 -279,882 -292,144 -244,700 -269,313 10.31%
NP 966,356 801,421 804,466 741,940 802,312 703,630 707,025 23.18%
-
NP to SH 810,064 682,055 694,226 644,092 688,540 619,838 626,937 18.64%
-
Tax Rate 24.41% 24.78% 25.26% 27.39% 26.69% 25.80% 27.58% -
Total Cost 3,766,492 3,401,056 3,304,025 3,241,128 3,195,136 3,017,968 2,993,725 16.55%
-
Net Worth 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 11.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 262,502 350,003 - - 229,283 305,711 -
Div Payout % - 38.49% 50.42% - - 36.99% 48.76% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 11.00%
NOSH 1,764,282 1,693,566 1,693,566 1,693,566 1,693,566 1,637,741 1,637,741 5.09%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 20.42% 19.07% 19.58% 18.63% 20.07% 18.91% 19.10% -
ROE 15.05% 13.56% 13.53% 13.16% 14.50% 13.66% 13.62% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 271.77 248.14 242.59 235.19 238.22 227.24 225.97 13.10%
EPS 46.52 40.36 41.12 38.20 41.04 37.94 38.41 13.63%
DPS 0.00 15.50 20.67 0.00 0.00 14.00 18.67 -
NAPS 3.09 2.97 3.03 2.89 2.83 2.77 2.81 6.54%
Adjusted Per Share Value based on latest NOSH - 1,693,566
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 208.82 185.42 181.27 175.74 176.37 164.20 163.28 17.83%
EPS 35.74 30.09 30.63 28.42 30.38 27.35 27.66 18.65%
DPS 0.00 11.58 15.44 0.00 0.00 10.12 13.49 -
NAPS 2.3743 2.2193 2.2641 2.1595 2.0953 2.0016 2.0305 11.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.31 3.56 3.79 3.85 3.93 4.40 4.39 -
P/RPS 1.59 1.43 1.56 1.64 1.65 1.94 1.94 -12.43%
P/EPS 9.27 8.84 9.25 10.12 9.58 11.63 11.47 -13.24%
EY 10.79 11.31 10.82 9.88 10.44 8.60 8.72 15.27%
DY 0.00 4.35 5.45 0.00 0.00 3.18 4.25 -
P/NAPS 1.39 1.20 1.25 1.33 1.39 1.59 1.56 -7.41%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 30/11/17 -
Price 4.55 4.25 3.62 3.88 3.86 4.20 4.30 -
P/RPS 1.67 1.71 1.49 1.65 1.62 1.85 1.90 -8.24%
P/EPS 9.78 10.55 8.83 10.20 9.41 11.10 11.23 -8.81%
EY 10.22 9.48 11.32 9.80 10.63 9.01 8.90 9.66%
DY 0.00 3.65 5.71 0.00 0.00 3.33 4.34 -
P/NAPS 1.47 1.43 1.19 1.34 1.36 1.52 1.53 -2.63%

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