[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 33.24%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,775,563 1,862,827 919,636 3,528,198 2,647,798 1,773,256 890,814 113.17%
PBT 732,254 461,428 246,199 869,201 665,133 438,206 212,522 127.95%
Tax -201,985 -134,005 -72,302 -239,537 -191,052 -122,452 -59,093 126.74%
NP 530,269 327,423 173,897 629,664 474,081 315,754 153,429 128.41%
-
NP to SH 470,203 286,769 151,102 559,040 419,572 278,966 135,254 129.31%
-
Tax Rate 27.58% 29.04% 29.37% 27.56% 28.72% 27.94% 27.81% -
Total Cost 2,245,294 1,535,404 745,739 2,898,534 2,173,717 1,457,502 737,385 109.93%
-
Net Worth 4,602,052 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 13.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 229,283 - - 206,528 206,061 - - -
Div Payout % 48.76% - - 36.94% 49.11% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 4,602,052 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 13.84%
NOSH 1,637,741 1,637,741 1,637,741 1,588,680 1,585,085 1,583,234 1,578,226 2.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.10% 17.58% 18.91% 17.85% 17.90% 17.81% 17.22% -
ROE 10.22% 6.51% 3.60% 14.42% 10.26% 7.10% 3.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 169.48 113.74 56.72 222.08 167.04 112.00 56.44 108.00%
EPS 28.81 17.60 9.32 35.25 26.47 17.62 8.57 124.24%
DPS 14.00 0.00 0.00 13.00 13.00 0.00 0.00 -
NAPS 2.81 2.69 2.59 2.44 2.58 2.48 2.40 11.07%
Adjusted Per Share Value based on latest NOSH - 1,588,680
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 122.46 82.19 40.58 155.67 116.82 78.24 39.30 113.19%
EPS 20.75 12.65 6.67 24.67 18.51 12.31 5.97 129.28%
DPS 10.12 0.00 0.00 9.11 9.09 0.00 0.00 -
NAPS 2.0305 1.9438 1.8528 1.7103 1.8044 1.7324 1.6712 13.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.39 4.55 4.45 4.22 4.14 3.90 3.85 -
P/RPS 2.59 4.00 7.85 1.90 2.48 3.48 6.82 -47.52%
P/EPS 15.29 25.99 47.75 11.99 15.64 22.13 44.92 -51.21%
EY 6.54 3.85 2.09 8.34 6.39 4.52 2.23 104.75%
DY 3.19 0.00 0.00 3.08 3.14 0.00 0.00 -
P/NAPS 1.56 1.69 1.72 1.73 1.60 1.57 1.60 -1.67%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 28/08/17 16/05/17 27/02/17 30/11/16 26/08/16 11/05/16 -
Price 4.30 4.39 4.48 4.50 4.13 4.00 3.96 -
P/RPS 2.54 3.86 7.90 2.03 2.47 3.57 7.02 -49.19%
P/EPS 14.98 25.07 48.07 12.79 15.60 22.70 46.21 -52.77%
EY 6.68 3.99 2.08 7.82 6.41 4.41 2.16 112.12%
DY 3.26 0.00 0.00 2.89 3.15 0.00 0.00 -
P/NAPS 1.53 1.63 1.73 1.84 1.60 1.61 1.65 -4.90%

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