[BIMB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.6%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized 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 4,777,526 4,976,288 5,381,646 4,710,476 4,678,210 4,732,848 4,202,477 8.93%
PBT 1,148,186 1,287,332 1,205,014 1,251,209 1,241,208 1,278,336 1,065,455 5.11%
Tax -279,852 -286,392 -269,645 -285,389 -301,572 -311,980 -264,034 3.95%
NP 868,334 1,000,940 935,369 965,820 939,636 966,356 801,421 5.49%
-
NP to SH 724,526 836,948 786,920 808,082 795,356 810,064 682,055 4.11%
-
Tax Rate 24.37% 22.25% 22.38% 22.81% 24.30% 24.41% 24.78% -
Total Cost 3,909,192 3,975,348 4,446,277 3,744,656 3,738,574 3,766,492 3,401,056 9.73%
-
Net Worth 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 16.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 282,285 376,380 - - 262,502 -
Div Payout % - - 35.87% 46.58% - - 38.49% -
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 16.99%
NOSH 1,792,663 1,792,663 1,764,282 1,764,282 1,764,282 1,764,282 1,693,566 3.86%
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 18.18% 20.11% 17.38% 20.50% 20.09% 20.42% 19.07% -
ROE 11.38% 13.78% 13.35% 13.43% 13.91% 15.05% 13.56% -
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 266.50 278.61 305.03 266.99 265.16 271.77 248.14 4.87%
EPS 40.50 46.84 44.75 46.00 45.38 46.52 40.36 0.23%
DPS 0.00 0.00 16.00 21.33 0.00 0.00 15.50 -
NAPS 3.55 3.40 3.34 3.41 3.24 3.09 2.97 12.64%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 210.79 219.56 237.45 207.83 206.41 208.82 185.42 8.93%
EPS 31.97 36.93 34.72 35.65 35.09 35.74 30.09 4.12%
DPS 0.00 0.00 12.45 16.61 0.00 0.00 11.58 -
NAPS 2.8079 2.6794 2.5999 2.6544 2.5221 2.3743 2.2193 16.99%
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 3.42 3.25 4.40 3.96 4.57 4.31 3.56 -
P/RPS 1.28 1.17 1.44 1.48 1.72 1.59 1.43 -7.12%
P/EPS 8.46 6.94 9.86 8.65 10.14 9.27 8.84 -2.88%
EY 11.82 14.42 10.14 11.57 9.86 10.79 11.31 2.98%
DY 0.00 0.00 3.64 5.39 0.00 0.00 4.35 -
P/NAPS 0.96 0.96 1.32 1.16 1.41 1.39 1.20 -13.83%
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 3.44 3.61 3.76 4.16 4.05 4.55 4.25 -
P/RPS 1.29 1.30 1.23 1.56 1.53 1.67 1.71 -17.14%
P/EPS 8.51 7.70 8.43 9.08 8.98 9.78 10.55 -13.35%
EY 11.75 12.98 11.86 11.01 11.13 10.22 9.48 15.40%
DY 0.00 0.00 4.26 5.13 0.00 0.00 3.65 -
P/NAPS 0.97 1.06 1.13 1.22 1.25 1.47 1.43 -22.81%

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