[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 63.97%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,991,534 999,362 3,721,598 2,775,563 1,862,827 919,636 3,528,198 -31.77%
PBT 510,911 273,614 948,330 732,254 461,428 246,199 869,201 -29.89%
Tax -139,941 -73,036 -244,700 -201,985 -134,005 -72,302 -239,537 -30.18%
NP 370,970 200,578 703,630 530,269 327,423 173,897 629,664 -29.78%
-
NP to SH 322,046 172,135 619,838 470,203 286,769 151,102 559,040 -30.83%
-
Tax Rate 27.39% 26.69% 25.80% 27.58% 29.04% 29.37% 27.56% -
Total Cost 1,620,564 798,784 3,017,968 2,245,294 1,535,404 745,739 2,898,534 -32.20%
-
Net Worth 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 4,199,392 3,876,379 16.86%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 229,283 229,283 - - 206,528 -
Div Payout % - - 36.99% 48.76% - - 36.94% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 4,199,392 3,876,379 16.86%
NOSH 1,693,566 1,693,566 1,637,741 1,637,741 1,637,741 1,637,741 1,588,680 4.36%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.63% 20.07% 18.91% 19.10% 17.58% 18.91% 17.85% -
ROE 6.58% 3.62% 13.66% 10.22% 6.51% 3.60% 14.42% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 117.59 59.55 227.24 169.48 113.74 56.72 222.08 -34.62%
EPS 19.10 10.26 37.94 28.81 17.60 9.32 35.25 -33.61%
DPS 0.00 0.00 14.00 14.00 0.00 0.00 13.00 -
NAPS 2.89 2.83 2.77 2.81 2.69 2.59 2.44 11.97%
Adjusted Per Share Value based on latest NOSH - 1,637,741
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 87.87 44.09 164.20 122.46 82.19 40.58 155.67 -31.77%
EPS 14.21 7.59 27.35 20.75 12.65 6.67 24.67 -30.84%
DPS 0.00 0.00 10.12 10.12 0.00 0.00 9.11 -
NAPS 2.1595 2.0953 2.0016 2.0305 1.9438 1.8528 1.7103 16.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.85 3.93 4.40 4.39 4.55 4.45 4.22 -
P/RPS 3.27 6.60 1.94 2.59 4.00 7.85 1.90 43.75%
P/EPS 20.25 38.31 11.63 15.29 25.99 47.75 11.99 41.95%
EY 4.94 2.61 8.60 6.54 3.85 2.09 8.34 -29.53%
DY 0.00 0.00 3.18 3.19 0.00 0.00 3.08 -
P/NAPS 1.33 1.39 1.59 1.56 1.69 1.72 1.73 -16.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 30/05/18 28/02/18 30/11/17 28/08/17 16/05/17 27/02/17 -
Price 3.88 3.86 4.20 4.30 4.39 4.48 4.50 -
P/RPS 3.30 6.48 1.85 2.54 3.86 7.90 2.03 38.37%
P/EPS 20.40 37.63 11.10 14.98 25.07 48.07 12.79 36.62%
EY 4.90 2.66 9.01 6.68 3.99 2.08 7.82 -26.83%
DY 0.00 0.00 3.33 3.26 0.00 0.00 2.89 -
P/NAPS 1.34 1.36 1.52 1.53 1.63 1.73 1.84 -19.10%

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