[BIMB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -11.86%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,374,234 3,193,986 3,095,888 3,167,757 3,135,308 4,887,150 4,787,392 -20.78%
PBT 746,073 681,040 637,296 704,221 837,088 1,224,498 1,253,412 -29.21%
Tax -258,161 -234,892 -213,628 -169,916 -230,865 -300,162 -278,200 -4.85%
NP 487,912 446,148 423,668 534,305 606,222 924,336 975,212 -36.95%
-
NP to SH 487,912 446,148 423,668 534,305 606,222 774,146 809,836 -28.64%
-
Tax Rate 34.60% 34.49% 33.52% 24.13% 27.58% 24.51% 22.20% -
Total Cost 2,886,322 2,747,838 2,672,220 2,633,452 2,529,085 3,962,814 3,812,180 -16.91%
-
Net Worth 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 2.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 226,892 362,749 - - -
Div Payout % - - - 42.47% 59.84% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 2.00%
NOSH 2,155,269 2,155,269 2,155,269 2,075,872 2,075,872 2,075,872 1,853,650 10.56%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.46% 13.97% 13.68% 16.87% 19.34% 18.91% 20.37% -
ROE 7.16% 6.70% 6.41% 8.36% 7.78% 10.36% 12.25% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 156.56 148.19 144.83 152.60 125.96 241.39 259.98 -28.66%
EPS 22.69 20.78 19.80 21.87 23.61 40.04 43.96 -35.62%
DPS 0.00 0.00 0.00 10.93 14.57 0.00 0.00 -
NAPS 3.16 3.09 3.09 3.08 3.13 3.69 3.59 -8.14%
Adjusted Per Share Value based on latest NOSH - 2,075,872
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 149.00 141.04 136.71 139.89 138.45 215.81 211.41 -20.78%
EPS 21.55 19.70 18.71 23.59 26.77 34.19 35.76 -28.63%
DPS 0.00 0.00 0.00 10.02 16.02 0.00 0.00 -
NAPS 3.0075 2.9409 2.9168 2.8234 3.4404 3.299 2.9193 2.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.57 2.68 2.95 3.00 3.01 3.88 4.23 -
P/RPS 1.64 1.81 2.04 1.97 2.39 1.61 1.63 0.40%
P/EPS 11.35 12.95 14.88 11.66 12.36 10.15 9.62 11.64%
EY 8.81 7.72 6.72 8.58 8.09 9.85 10.40 -10.46%
DY 0.00 0.00 0.00 3.64 4.84 0.00 0.00 -
P/NAPS 0.81 0.87 0.95 0.97 0.96 1.05 1.18 -22.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/08/21 27/05/21 -
Price 2.56 2.61 2.92 2.99 2.92 3.97 3.88 -
P/RPS 1.64 1.76 2.02 1.96 2.32 1.64 1.49 6.59%
P/EPS 11.31 12.61 14.73 11.62 11.99 10.38 8.82 18.01%
EY 8.84 7.93 6.79 8.61 8.34 9.63 11.33 -15.23%
DY 0.00 0.00 0.00 3.66 4.99 0.00 0.00 -
P/NAPS 0.81 0.84 0.94 0.97 0.93 1.08 1.08 -17.43%

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