[BIMB] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.78%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,678,210 4,732,848 4,202,477 4,108,492 3,983,068 3,997,448 3,721,598 16.52%
PBT 1,241,208 1,278,336 1,065,455 1,076,341 1,021,822 1,094,456 948,330 19.71%
Tax -301,572 -311,980 -264,034 -271,874 -279,882 -292,144 -244,700 14.99%
NP 939,636 966,356 801,421 804,466 741,940 802,312 703,630 21.33%
-
NP to SH 795,356 810,064 682,055 694,226 644,092 688,540 619,838 18.13%
-
Tax Rate 24.30% 24.41% 24.78% 25.26% 27.39% 26.69% 25.80% -
Total Cost 3,738,574 3,766,492 3,401,056 3,304,025 3,241,128 3,195,136 3,017,968 15.38%
-
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 262,502 350,003 - - 229,283 -
Div Payout % - - 38.49% 50.42% - - 36.99% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
NOSH 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 1,693,566 1,637,741 5.10%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.09% 20.42% 19.07% 19.58% 18.63% 20.07% 18.91% -
ROE 13.91% 15.05% 13.56% 13.53% 13.16% 14.50% 13.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 265.16 271.77 248.14 242.59 235.19 238.22 227.24 10.86%
EPS 45.38 46.52 40.36 41.12 38.20 41.04 37.94 12.71%
DPS 0.00 0.00 15.50 20.67 0.00 0.00 14.00 -
NAPS 3.24 3.09 2.97 3.03 2.89 2.83 2.77 11.04%
Adjusted Per Share Value based on latest NOSH - 1,693,566
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 206.41 208.82 185.42 181.27 175.74 176.37 164.20 16.52%
EPS 35.09 35.74 30.09 30.63 28.42 30.38 27.35 18.12%
DPS 0.00 0.00 11.58 15.44 0.00 0.00 10.12 -
NAPS 2.5221 2.3743 2.2193 2.2641 2.1595 2.0953 2.0016 16.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.57 4.31 3.56 3.79 3.85 3.93 4.40 -
P/RPS 1.72 1.59 1.43 1.56 1.64 1.65 1.94 -7.73%
P/EPS 10.14 9.27 8.84 9.25 10.12 9.58 11.63 -8.75%
EY 9.86 10.79 11.31 10.82 9.88 10.44 8.60 9.57%
DY 0.00 0.00 4.35 5.45 0.00 0.00 3.18 -
P/NAPS 1.41 1.39 1.20 1.25 1.33 1.39 1.59 -7.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 -
Price 4.05 4.55 4.25 3.62 3.88 3.86 4.20 -
P/RPS 1.53 1.67 1.71 1.49 1.65 1.62 1.85 -11.92%
P/EPS 8.98 9.78 10.55 8.83 10.20 9.41 11.10 -13.21%
EY 11.13 10.22 9.48 11.32 9.80 10.63 9.01 15.17%
DY 0.00 0.00 3.65 5.71 0.00 0.00 3.33 -
P/NAPS 1.25 1.47 1.43 1.19 1.34 1.36 1.52 -12.25%

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