[BIMB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -0.07%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,700,750 3,725,654 3,678,544 3,528,198 3,530,397 3,546,512 3,563,256 2.55%
PBT 976,338 922,856 984,796 869,201 886,844 876,412 850,088 9.66%
Tax -269,313 -268,010 -289,208 -239,537 -254,736 -244,904 -236,372 9.07%
NP 707,025 654,846 695,588 629,664 632,108 631,508 613,716 9.88%
-
NP to SH 626,937 573,538 604,408 559,040 559,429 557,932 541,016 10.31%
-
Tax Rate 27.58% 29.04% 29.37% 27.56% 28.72% 27.94% 27.81% -
Total Cost 2,993,725 3,070,808 2,982,956 2,898,534 2,898,289 2,915,004 2,949,540 0.99%
-
Net Worth 4,602,052 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 13.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 305,711 - - 206,528 274,748 - - -
Div Payout % 48.76% - - 36.94% 49.11% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,602,052 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 13.84%
NOSH 1,637,741 1,637,741 1,637,741 1,588,680 1,585,085 1,583,234 1,578,226 2.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.10% 17.58% 18.91% 17.85% 17.90% 17.81% 17.22% -
ROE 13.62% 13.02% 14.39% 14.42% 13.68% 14.21% 14.28% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 225.97 227.49 226.88 222.08 222.73 224.00 225.78 0.05%
EPS 38.41 35.20 37.28 35.25 35.29 35.24 34.28 7.87%
DPS 18.67 0.00 0.00 13.00 17.33 0.00 0.00 -
NAPS 2.81 2.69 2.59 2.44 2.58 2.48 2.40 11.07%
Adjusted Per Share Value based on latest NOSH - 1,588,680
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 163.28 164.38 162.30 155.67 155.77 156.48 157.22 2.55%
EPS 27.66 25.31 26.67 24.67 24.68 24.62 23.87 10.31%
DPS 13.49 0.00 0.00 9.11 12.12 0.00 0.00 -
NAPS 2.0305 1.9438 1.8528 1.7103 1.8044 1.7324 1.6712 13.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.39 4.55 4.45 4.22 4.14 3.90 3.85 -
P/RPS 1.94 2.00 1.96 1.90 1.86 1.74 1.71 8.76%
P/EPS 11.47 12.99 11.94 11.99 11.73 11.07 11.23 1.41%
EY 8.72 7.70 8.38 8.34 8.52 9.04 8.90 -1.35%
DY 4.25 0.00 0.00 3.08 4.19 0.00 0.00 -
P/NAPS 1.56 1.69 1.72 1.73 1.60 1.57 1.60 -1.67%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 28/08/17 16/05/17 27/02/17 30/11/16 26/08/16 11/05/16 -
Price 4.30 4.39 4.48 4.50 4.13 4.00 3.96 -
P/RPS 1.90 1.93 1.97 2.03 1.85 1.79 1.75 5.63%
P/EPS 11.23 12.54 12.02 12.79 11.70 11.35 11.55 -1.85%
EY 8.90 7.98 8.32 7.82 8.55 8.81 8.66 1.83%
DY 4.34 0.00 0.00 2.89 4.20 0.00 0.00 -
P/NAPS 1.53 1.63 1.73 1.84 1.60 1.61 1.65 -4.90%

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