[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 29.84%
YoY- 15.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 3,720,772 2,388,763 1,244,072 5,381,646 3,532,857 2,339,105 1,183,212 114.19%
PBT 794,501 574,093 321,833 1,205,014 938,407 620,604 319,584 83.21%
Tax -190,824 -139,926 -71,598 -269,645 -214,042 -150,786 -77,995 81.27%
NP 603,677 434,167 250,235 935,369 724,365 469,818 241,589 83.83%
-
NP to SH 498,073 362,263 209,237 786,920 606,062 397,678 202,516 81.90%
-
Tax Rate 24.02% 24.37% 22.25% 22.38% 22.81% 24.30% 24.41% -
Total Cost 3,117,095 1,954,596 993,837 4,446,277 2,808,492 1,869,287 941,623 121.63%
-
Net Worth 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 13.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 225,875 - - 282,285 282,285 - - -
Div Payout % 45.35% - - 35.87% 46.58% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 13.67%
NOSH 1,792,663 1,792,663 1,792,663 1,764,282 1,764,282 1,764,282 1,764,282 1.06%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.22% 18.18% 20.11% 17.38% 20.50% 20.09% 20.42% -
ROE 7.63% 5.69% 3.45% 13.35% 10.07% 6.96% 3.76% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.56 133.25 69.65 305.03 200.24 132.58 67.94 110.11%
EPS 27.82 20.25 11.71 44.75 34.50 22.69 11.63 78.57%
DPS 12.60 0.00 0.00 16.00 16.00 0.00 0.00 -
NAPS 3.64 3.55 3.40 3.34 3.41 3.24 3.09 11.50%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 164.31 105.49 54.94 237.65 156.01 103.29 52.25 114.19%
EPS 21.99 16.00 9.24 34.75 26.76 17.56 8.94 81.91%
DPS 9.97 0.00 0.00 12.47 12.47 0.00 0.00 -
NAPS 2.8815 2.8103 2.6817 2.6022 2.6567 2.5243 2.3763 13.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.50 3.42 3.25 4.40 3.96 4.57 4.31 -
P/RPS 1.69 2.57 4.67 1.44 1.98 3.45 6.34 -58.48%
P/EPS 12.60 16.92 27.74 9.86 11.53 20.27 37.06 -51.19%
EY 7.94 5.91 3.60 10.14 8.67 4.93 2.70 104.85%
DY 3.60 0.00 0.00 3.64 4.04 0.00 0.00 -
P/NAPS 0.96 0.96 0.96 1.32 1.16 1.41 1.39 -21.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 28/05/20 27/02/20 29/11/19 28/08/19 23/05/19 -
Price 3.65 3.44 3.61 3.76 4.16 4.05 4.55 -
P/RPS 1.76 2.58 5.18 1.23 2.08 3.05 6.70 -58.88%
P/EPS 13.14 17.02 30.82 8.43 12.11 17.97 39.13 -51.59%
EY 7.61 5.87 3.25 11.86 8.26 5.57 2.56 106.33%
DY 3.45 0.00 0.00 4.26 3.85 0.00 0.00 -
P/NAPS 1.00 0.97 1.06 1.13 1.22 1.25 1.47 -22.59%

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