[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 42.0%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,647,798 1,773,256 890,814 3,310,607 2,426,350 1,623,788 809,082 119.94%
PBT 665,133 438,206 212,522 834,436 634,175 430,186 220,296 108.47%
Tax -191,052 -122,452 -59,093 -221,489 -199,484 -130,165 -66,842 101.01%
NP 474,081 315,754 153,429 612,947 434,691 300,021 153,454 111.68%
-
NP to SH 419,572 278,966 135,254 547,275 385,411 265,589 135,699 111.80%
-
Tax Rate 28.72% 27.94% 27.81% 26.54% 31.46% 30.26% 30.34% -
Total Cost 2,173,717 1,457,502 737,385 2,697,660 1,991,659 1,323,767 655,628 121.86%
-
Net Worth 4,089,519 3,926,422 3,787,743 3,404,103 3,372,153 3,400,647 3,269,670 16.03%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 206,061 - - 187,918 187,855 - - -
Div Payout % 49.11% - - 34.34% 48.74% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,089,519 3,926,422 3,787,743 3,404,103 3,372,153 3,400,647 3,269,670 16.03%
NOSH 1,585,085 1,583,234 1,578,226 1,540,318 1,539,796 1,538,754 1,535,056 2.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.90% 17.81% 17.22% 18.51% 17.92% 18.48% 18.97% -
ROE 10.26% 7.10% 3.57% 16.08% 11.43% 7.81% 4.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 167.04 112.00 56.44 214.93 157.58 105.53 52.71 115.29%
EPS 26.47 17.62 8.57 35.53 25.03 17.26 8.84 107.33%
DPS 13.00 0.00 0.00 12.20 12.20 0.00 0.00 -
NAPS 2.58 2.48 2.40 2.21 2.19 2.21 2.13 13.59%
Adjusted Per Share Value based on latest NOSH - 1,541,561
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 116.82 78.24 39.30 146.07 107.05 71.64 35.70 119.93%
EPS 18.51 12.31 5.97 24.15 17.00 11.72 5.99 111.71%
DPS 9.09 0.00 0.00 8.29 8.29 0.00 0.00 -
NAPS 1.8044 1.7324 1.6712 1.5019 1.4878 1.5004 1.4426 16.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.14 3.90 3.85 3.83 4.01 4.04 4.10 -
P/RPS 2.48 3.48 6.82 1.78 2.54 3.83 7.78 -53.23%
P/EPS 15.64 22.13 44.92 10.78 16.02 23.41 46.38 -51.45%
EY 6.39 4.52 2.23 9.28 6.24 4.27 2.16 105.67%
DY 3.14 0.00 0.00 3.19 3.04 0.00 0.00 -
P/NAPS 1.60 1.57 1.60 1.73 1.83 1.83 1.92 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 26/08/16 11/05/16 26/02/16 30/11/15 14/09/15 26/05/15 -
Price 4.13 4.00 3.96 3.52 3.90 4.05 4.00 -
P/RPS 2.47 3.57 7.02 1.64 2.47 3.84 7.59 -52.59%
P/EPS 15.60 22.70 46.21 9.91 15.58 23.46 45.25 -50.73%
EY 6.41 4.41 2.16 10.09 6.42 4.26 2.21 102.98%
DY 3.15 0.00 0.00 3.47 3.13 0.00 0.00 -
P/NAPS 1.60 1.61 1.65 1.59 1.78 1.83 1.88 -10.16%

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