[BIMB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 3.52%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 4,585,538 4,578,016 4,529,341 4,483,478 4,448,308 4,415,444 3,576,354 18.04%
PBT 725,308 704,632 746,829 723,701 691,340 646,096 746,866 -1.93%
Tax -187,688 -181,704 -193,779 -197,346 -182,890 -173,744 -255,194 -18.53%
NP 537,620 522,928 553,050 526,354 508,450 472,352 491,672 6.14%
-
NP to SH 532,676 516,688 553,050 526,354 508,450 472,352 491,672 5.49%
-
Tax Rate 25.88% 25.79% 25.95% 27.27% 26.45% 26.89% 34.17% -
Total Cost 4,047,918 4,055,088 3,976,291 3,957,124 3,939,858 3,943,092 3,084,682 19.88%
-
Net Worth 7,592,685 7,456,696 7,411,367 7,456,696 7,285,620 7,086,163 6,789,097 7.75%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 380,994 380,465 - - 297,427 -
Div Payout % - - 68.89% 72.28% - - 60.49% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 7,592,685 7,456,696 7,411,367 7,456,696 7,285,620 7,086,163 6,789,097 7.75%
NOSH 2,266,473 2,266,473 2,266,473 2,266,473 2,266,473 2,244,005 2,155,269 3.41%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.72% 11.42% 12.21% 11.74% 11.43% 10.70% 13.75% -
ROE 7.02% 6.93% 7.46% 7.06% 6.98% 6.67% 7.24% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 202.32 201.99 199.84 197.82 197.21 199.39 165.94 14.14%
EPS 23.50 22.80 24.57 23.44 22.74 21.32 22.86 1.85%
DPS 0.00 0.00 16.81 16.79 0.00 0.00 13.80 -
NAPS 3.35 3.29 3.27 3.29 3.23 3.20 3.15 4.19%
Adjusted Per Share Value based on latest NOSH - 2,266,473
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 202.32 201.99 199.84 197.82 196.27 194.82 157.79 18.04%
EPS 23.50 22.80 24.57 23.44 22.43 20.84 21.69 5.49%
DPS 0.00 0.00 16.81 16.79 0.00 0.00 13.12 -
NAPS 3.35 3.29 3.27 3.29 3.2145 3.1265 2.9954 7.75%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.49 2.51 2.21 2.14 1.95 2.15 2.73 -
P/RPS 1.23 1.24 1.11 1.08 0.99 1.08 1.65 -17.80%
P/EPS 10.59 11.01 9.06 9.21 8.65 10.08 11.97 -7.84%
EY 9.44 9.08 11.04 10.85 11.56 9.92 8.36 8.44%
DY 0.00 0.00 7.61 7.84 0.00 0.00 5.05 -
P/NAPS 0.74 0.76 0.68 0.65 0.60 0.67 0.87 -10.23%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 21/05/24 28/02/24 28/11/23 29/08/23 30/05/23 27/02/23 -
Price 2.74 2.53 2.50 2.24 2.09 1.86 2.27 -
P/RPS 1.35 1.25 1.25 1.13 1.06 0.93 1.37 -0.97%
P/EPS 11.66 11.10 10.25 9.65 9.27 8.72 9.95 11.16%
EY 8.58 9.01 9.76 10.37 10.79 11.47 10.05 -10.01%
DY 0.00 0.00 6.72 7.49 0.00 0.00 6.08 -
P/NAPS 0.82 0.77 0.76 0.68 0.65 0.58 0.72 9.06%

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