[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 37.49%
YoY- -17.82%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 2,443,575 1,196,848 4,980,109 3,720,772 2,388,763 1,244,072 5,381,646 -40.95%
PBT 612,249 313,353 1,097,285 794,501 574,093 321,833 1,205,014 -36.35%
Tax -150,081 -69,550 -229,384 -190,824 -139,926 -71,598 -269,645 -32.36%
NP 462,168 243,803 867,901 603,677 434,167 250,235 935,369 -37.52%
-
NP to SH 387,073 202,459 720,247 498,073 362,263 209,237 786,920 -37.71%
-
Tax Rate 24.51% 22.20% 20.90% 24.02% 24.37% 22.25% 22.38% -
Total Cost 1,981,407 953,045 4,112,208 3,117,095 1,954,596 993,837 4,446,277 -41.68%
-
Net Worth 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 6,072,791 5,892,704 17.15%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 225,875 225,875 - - 282,285 -
Div Payout % - - 31.36% 45.35% - - 35.87% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 6,072,791 5,892,704 17.15%
NOSH 2,075,872 1,853,650 1,792,663 1,792,663 1,792,663 1,792,663 1,764,282 11.46%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.91% 20.37% 17.43% 16.22% 18.18% 20.11% 17.38% -
ROE 5.18% 3.06% 11.07% 7.63% 5.69% 3.45% 13.35% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 120.69 64.99 277.80 207.56 133.25 69.65 305.03 -46.13%
EPS 20.02 10.99 40.21 27.82 20.25 11.71 44.75 -41.53%
DPS 0.00 0.00 12.60 12.60 0.00 0.00 16.00 -
NAPS 3.69 3.59 3.63 3.64 3.55 3.40 3.34 6.87%
Adjusted Per Share Value based on latest NOSH - 1,792,663
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 107.91 52.85 219.92 164.31 105.49 54.94 237.65 -40.95%
EPS 17.09 8.94 31.81 21.99 16.00 9.24 34.75 -37.72%
DPS 0.00 0.00 9.97 9.97 0.00 0.00 12.47 -
NAPS 3.299 2.9193 2.8736 2.8815 2.8103 2.6817 2.6022 17.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.88 4.23 4.26 3.50 3.42 3.25 4.40 -
P/RPS 3.21 6.51 1.53 1.69 2.57 4.67 1.44 70.72%
P/EPS 20.29 38.47 10.60 12.60 16.92 27.74 9.86 61.85%
EY 4.93 2.60 9.43 7.94 5.91 3.60 10.14 -38.19%
DY 0.00 0.00 2.96 3.60 0.00 0.00 3.64 -
P/NAPS 1.05 1.18 1.17 0.96 0.96 0.96 1.32 -14.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 27/05/21 26/02/21 30/11/20 27/08/20 28/05/20 27/02/20 -
Price 3.97 3.88 4.06 3.65 3.44 3.61 3.76 -
P/RPS 3.29 5.97 1.46 1.76 2.58 5.18 1.23 92.80%
P/EPS 20.77 35.29 10.11 13.14 17.02 30.82 8.43 82.52%
EY 4.82 2.83 9.90 7.61 5.87 3.25 11.86 -45.16%
DY 0.00 0.00 3.10 3.45 0.00 0.00 4.26 -
P/NAPS 1.08 1.08 1.12 1.00 0.97 1.06 1.13 -2.97%

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