[BIMB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 18.77%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 5,381,646 4,710,476 4,678,210 4,732,848 4,202,477 4,108,492 3,983,068 22.15%
PBT 1,205,014 1,251,209 1,241,208 1,278,336 1,065,455 1,076,341 1,021,822 11.58%
Tax -269,645 -285,389 -301,572 -311,980 -264,034 -271,874 -279,882 -2.44%
NP 935,369 965,820 939,636 966,356 801,421 804,466 741,940 16.65%
-
NP to SH 786,920 808,082 795,356 810,064 682,055 694,226 644,092 14.24%
-
Tax Rate 22.38% 22.81% 24.30% 24.41% 24.78% 25.26% 27.39% -
Total Cost 4,446,277 3,744,656 3,738,574 3,766,492 3,401,056 3,304,025 3,241,128 23.39%
-
Net Worth 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 13.13%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 282,285 376,380 - - 262,502 350,003 - -
Div Payout % 35.87% 46.58% - - 38.49% 50.42% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 13.13%
NOSH 1,764,282 1,764,282 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 2.75%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.38% 20.50% 20.09% 20.42% 19.07% 19.58% 18.63% -
ROE 13.35% 13.43% 13.91% 15.05% 13.56% 13.53% 13.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 305.03 266.99 265.16 271.77 248.14 242.59 235.19 18.87%
EPS 44.75 46.00 45.38 46.52 40.36 41.12 38.20 11.09%
DPS 16.00 21.33 0.00 0.00 15.50 20.67 0.00 -
NAPS 3.34 3.41 3.24 3.09 2.97 3.03 2.89 10.09%
Adjusted Per Share Value based on latest NOSH - 1,764,282
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 237.45 207.83 206.41 208.82 185.42 181.27 175.74 22.15%
EPS 34.72 35.65 35.09 35.74 30.09 30.63 28.42 14.23%
DPS 12.45 16.61 0.00 0.00 11.58 15.44 0.00 -
NAPS 2.5999 2.6544 2.5221 2.3743 2.2193 2.2641 2.1595 13.13%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.40 3.96 4.57 4.31 3.56 3.79 3.85 -
P/RPS 1.44 1.48 1.72 1.59 1.43 1.56 1.64 -8.28%
P/EPS 9.86 8.65 10.14 9.27 8.84 9.25 10.12 -1.71%
EY 10.14 11.57 9.86 10.79 11.31 10.82 9.88 1.74%
DY 3.64 5.39 0.00 0.00 4.35 5.45 0.00 -
P/NAPS 1.32 1.16 1.41 1.39 1.20 1.25 1.33 -0.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 -
Price 3.76 4.16 4.05 4.55 4.25 3.62 3.88 -
P/RPS 1.23 1.56 1.53 1.67 1.71 1.49 1.65 -17.74%
P/EPS 8.43 9.08 8.98 9.78 10.55 8.83 10.20 -11.90%
EY 11.86 11.01 11.13 10.22 9.48 11.32 9.80 13.52%
DY 4.26 5.13 0.00 0.00 3.65 5.71 0.00 -
P/NAPS 1.13 1.22 1.25 1.47 1.43 1.19 1.34 -10.71%

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