[BIMB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.27%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,725,654 3,678,544 3,528,198 3,530,397 3,546,512 3,563,256 3,310,607 8.20%
PBT 922,856 984,796 869,201 886,844 876,412 850,088 834,436 6.95%
Tax -268,010 -289,208 -239,537 -254,736 -244,904 -236,372 -221,489 13.56%
NP 654,846 695,588 629,664 632,108 631,508 613,716 612,947 4.51%
-
NP to SH 573,538 604,408 559,040 559,429 557,932 541,016 547,275 3.17%
-
Tax Rate 29.04% 29.37% 27.56% 28.72% 27.94% 27.81% 26.54% -
Total Cost 3,070,808 2,982,956 2,898,534 2,898,289 2,915,004 2,949,540 2,697,660 9.02%
-
Net Worth 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 3,404,103 18.77%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 206,528 274,748 - - 187,918 -
Div Payout % - - 36.94% 49.11% - - 34.34% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 3,404,103 18.77%
NOSH 1,637,741 1,637,741 1,588,680 1,585,085 1,583,234 1,578,226 1,540,318 4.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.58% 18.91% 17.85% 17.90% 17.81% 17.22% 18.51% -
ROE 13.02% 14.39% 14.42% 13.68% 14.21% 14.28% 16.08% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 227.49 226.88 222.08 222.73 224.00 225.78 214.93 3.86%
EPS 35.20 37.28 35.25 35.29 35.24 34.28 35.53 -0.62%
DPS 0.00 0.00 13.00 17.33 0.00 0.00 12.20 -
NAPS 2.69 2.59 2.44 2.58 2.48 2.40 2.21 14.01%
Adjusted Per Share Value based on latest NOSH - 1,588,768
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 164.52 162.44 155.80 155.90 156.61 157.35 146.19 8.20%
EPS 25.33 26.69 24.69 24.70 24.64 23.89 24.17 3.17%
DPS 0.00 0.00 9.12 12.13 0.00 0.00 8.30 -
NAPS 1.9454 1.8544 1.7118 1.8059 1.7339 1.6726 1.5032 18.77%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.55 4.45 4.22 4.14 3.90 3.85 3.83 -
P/RPS 2.00 1.96 1.90 1.86 1.74 1.71 1.78 8.08%
P/EPS 12.99 11.94 11.99 11.73 11.07 11.23 10.78 13.25%
EY 7.70 8.38 8.34 8.52 9.04 8.90 9.28 -11.70%
DY 0.00 0.00 3.08 4.19 0.00 0.00 3.19 -
P/NAPS 1.69 1.72 1.73 1.60 1.57 1.60 1.73 -1.54%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 16/05/17 27/02/17 30/11/16 26/08/16 11/05/16 26/02/16 -
Price 4.39 4.48 4.50 4.13 4.00 3.96 3.52 -
P/RPS 1.93 1.97 2.03 1.85 1.79 1.75 1.64 11.47%
P/EPS 12.54 12.02 12.79 11.70 11.35 11.55 9.91 17.00%
EY 7.98 8.32 7.82 8.55 8.81 8.66 10.09 -14.49%
DY 0.00 0.00 2.89 4.20 0.00 0.00 3.47 -
P/NAPS 1.63 1.73 1.84 1.60 1.61 1.65 1.59 1.67%

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