[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 64.04%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,224,154 1,103,861 3,576,354 2,530,676 1,596,993 773,972 3,167,757 -21.05%
PBT 345,670 161,524 746,866 559,555 340,520 159,324 704,221 -37.85%
Tax -91,445 -43,436 -255,194 -193,621 -117,446 -53,407 -169,916 -33.91%
NP 254,225 118,088 491,672 365,934 223,074 105,917 534,305 -39.13%
-
NP to SH 254,225 118,088 491,672 365,934 223,074 105,917 534,305 -39.13%
-
Tax Rate 26.45% 26.89% 34.17% 34.60% 34.49% 33.52% 24.13% -
Total Cost 1,969,929 985,773 3,084,682 2,164,742 1,373,919 668,055 2,633,452 -17.63%
-
Net Worth 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 9.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 297,427 - - - 226,892 -
Div Payout % - - 60.49% - - - 42.47% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 9.12%
NOSH 2,266,473 2,244,005 2,155,269 2,155,269 2,155,269 2,155,269 2,075,872 6.04%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.43% 10.70% 13.75% 14.46% 13.97% 13.68% 16.87% -
ROE 3.49% 1.67% 7.24% 5.37% 3.35% 1.60% 8.36% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 98.61 49.85 165.94 117.42 74.10 36.21 152.60 -25.31%
EPS 11.37 5.33 22.86 17.02 10.39 4.95 21.87 -35.42%
DPS 0.00 0.00 13.80 0.00 0.00 0.00 10.93 -
NAPS 3.23 3.20 3.15 3.16 3.09 3.09 3.08 3.22%
Adjusted Per Share Value based on latest NOSH - 2,155,269
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 98.13 48.70 157.79 111.66 70.46 34.15 139.77 -21.05%
EPS 11.22 5.21 21.69 16.15 9.84 4.67 23.57 -39.11%
DPS 0.00 0.00 13.12 0.00 0.00 0.00 10.01 -
NAPS 3.2145 3.1265 2.9954 3.005 2.9384 2.9143 2.821 9.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.95 2.15 2.73 2.57 2.68 2.95 3.00 -
P/RPS 1.98 4.31 1.65 2.19 3.62 8.15 1.97 0.33%
P/EPS 17.30 40.32 11.97 15.14 25.89 59.54 11.66 30.18%
EY 5.78 2.48 8.36 6.61 3.86 1.68 8.58 -23.20%
DY 0.00 0.00 5.05 0.00 0.00 0.00 3.64 -
P/NAPS 0.60 0.67 0.87 0.81 0.87 0.95 0.97 -27.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 2.09 1.86 2.27 2.56 2.61 2.92 2.99 -
P/RPS 2.12 3.73 1.37 2.18 3.52 8.06 1.96 5.38%
P/EPS 18.54 34.88 9.95 15.08 25.22 58.93 11.62 36.65%
EY 5.39 2.87 10.05 6.63 3.97 1.70 8.61 -26.88%
DY 0.00 0.00 6.08 0.00 0.00 0.00 3.66 -
P/NAPS 0.65 0.58 0.72 0.81 0.84 0.94 0.97 -23.47%

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