[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 31.0%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,532,857 2,339,105 1,183,212 4,202,477 3,081,369 1,991,534 999,362 131.88%
PBT 938,407 620,604 319,584 1,065,455 807,256 510,911 273,614 127.25%
Tax -214,042 -150,786 -77,995 -264,034 -203,906 -139,941 -73,036 104.65%
NP 724,365 469,818 241,589 801,421 603,350 370,970 200,578 135.20%
-
NP to SH 606,062 397,678 202,516 682,055 520,670 322,046 172,135 131.25%
-
Tax Rate 22.81% 24.30% 24.41% 24.78% 25.26% 27.39% 26.69% -
Total Cost 2,808,492 1,869,287 941,623 3,401,056 2,478,019 1,620,564 798,784 131.04%
-
Net Worth 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 17.06%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 282,285 - - 262,502 262,502 - - -
Div Payout % 46.58% - - 38.49% 50.42% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 17.06%
NOSH 1,764,282 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 1,693,566 2.76%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 20.50% 20.09% 20.42% 19.07% 19.58% 18.63% 20.07% -
ROE 10.07% 6.96% 3.76% 13.56% 10.15% 6.58% 3.62% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 200.24 132.58 67.94 248.14 181.95 117.59 59.55 124.28%
EPS 34.50 22.69 11.63 40.36 30.84 19.10 10.26 124.28%
DPS 16.00 0.00 0.00 15.50 15.50 0.00 0.00 -
NAPS 3.41 3.24 3.09 2.97 3.03 2.89 2.83 13.22%
Adjusted Per Share Value based on latest NOSH - 1,693,566
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.87 103.20 52.20 185.42 135.95 87.87 44.09 131.88%
EPS 26.74 17.55 8.94 30.09 22.97 14.21 7.59 131.35%
DPS 12.45 0.00 0.00 11.58 11.58 0.00 0.00 -
NAPS 2.6544 2.5221 2.3743 2.2193 2.2641 2.1595 2.0953 17.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.96 4.57 4.31 3.56 3.79 3.85 3.93 -
P/RPS 1.98 3.45 6.34 1.43 2.08 3.27 6.60 -55.15%
P/EPS 11.53 20.27 37.06 8.84 12.33 20.25 38.31 -55.05%
EY 8.67 4.93 2.70 11.31 8.11 4.94 2.61 122.46%
DY 4.04 0.00 0.00 4.35 4.09 0.00 0.00 -
P/NAPS 1.16 1.41 1.39 1.20 1.25 1.33 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 -
Price 4.16 4.05 4.55 4.25 3.62 3.88 3.86 -
P/RPS 2.08 3.05 6.70 1.71 1.99 3.30 6.48 -53.08%
P/EPS 12.11 17.97 39.13 10.55 11.77 20.40 37.63 -53.00%
EY 8.26 5.57 2.56 9.48 8.49 4.90 2.66 112.69%
DY 3.85 0.00 0.00 3.65 4.28 0.00 0.00 -
P/NAPS 1.22 1.25 1.47 1.43 1.19 1.34 1.36 -6.98%

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