[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 31.82%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,081,369 1,991,534 999,362 3,721,598 2,775,563 1,862,827 919,636 123.75%
PBT 807,256 510,911 273,614 948,330 732,254 461,428 246,199 120.54%
Tax -203,906 -139,941 -73,036 -244,700 -201,985 -134,005 -72,302 99.48%
NP 603,350 370,970 200,578 703,630 530,269 327,423 173,897 129.01%
-
NP to SH 520,670 322,046 172,135 619,838 470,203 286,769 151,102 127.96%
-
Tax Rate 25.26% 27.39% 26.69% 25.80% 27.58% 29.04% 29.37% -
Total Cost 2,478,019 1,620,564 798,784 3,017,968 2,245,294 1,535,404 745,739 122.51%
-
Net Worth 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 4,199,392 14.28%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 262,502 - - 229,283 229,283 - - -
Div Payout % 50.42% - - 36.99% 48.76% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 4,199,392 14.28%
NOSH 1,693,566 1,693,566 1,693,566 1,637,741 1,637,741 1,637,741 1,637,741 2.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.58% 18.63% 20.07% 18.91% 19.10% 17.58% 18.91% -
ROE 10.15% 6.58% 3.62% 13.66% 10.22% 6.51% 3.60% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 181.95 117.59 59.55 227.24 169.48 113.74 56.72 117.35%
EPS 30.84 19.10 10.26 37.94 28.81 17.60 9.32 121.89%
DPS 15.50 0.00 0.00 14.00 14.00 0.00 0.00 -
NAPS 3.03 2.89 2.83 2.77 2.81 2.69 2.59 11.01%
Adjusted Per Share Value based on latest NOSH - 1,637,741
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 135.95 87.87 44.09 164.20 122.46 82.19 40.58 123.73%
EPS 22.97 14.21 7.59 27.35 20.75 12.65 6.67 127.87%
DPS 11.58 0.00 0.00 10.12 10.12 0.00 0.00 -
NAPS 2.2641 2.1595 2.0953 2.0016 2.0305 1.9438 1.8528 14.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.79 3.85 3.93 4.40 4.39 4.55 4.45 -
P/RPS 2.08 3.27 6.60 1.94 2.59 4.00 7.85 -58.71%
P/EPS 12.33 20.25 38.31 11.63 15.29 25.99 47.75 -59.41%
EY 8.11 4.94 2.61 8.60 6.54 3.85 2.09 146.73%
DY 4.09 0.00 0.00 3.18 3.19 0.00 0.00 -
P/NAPS 1.25 1.33 1.39 1.59 1.56 1.69 1.72 -19.15%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 30/05/18 28/02/18 30/11/17 28/08/17 16/05/17 -
Price 3.62 3.88 3.86 4.20 4.30 4.39 4.48 -
P/RPS 1.99 3.30 6.48 1.85 2.54 3.86 7.90 -60.08%
P/EPS 11.77 20.40 37.63 11.10 14.98 25.07 48.07 -60.82%
EY 8.49 4.90 2.66 9.01 6.68 3.99 2.08 155.18%
DY 4.28 0.00 0.00 3.33 3.26 0.00 0.00 -
P/NAPS 1.19 1.34 1.36 1.52 1.53 1.63 1.73 -22.05%

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