[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 17.52%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,530,676 1,596,993 773,972 3,167,757 2,351,481 2,443,575 1,196,848 64.66%
PBT 559,555 340,520 159,324 704,221 627,816 612,249 313,353 47.13%
Tax -193,621 -117,446 -53,407 -169,916 -173,149 -150,081 -69,550 97.77%
NP 365,934 223,074 105,917 534,305 454,667 462,168 243,803 31.05%
-
NP to SH 365,934 223,074 105,917 534,305 454,667 387,073 202,459 48.32%
-
Tax Rate 34.60% 34.49% 33.52% 24.13% 27.58% 24.51% 22.20% -
Total Cost 2,164,742 1,373,919 668,055 2,633,452 1,896,814 1,981,407 953,045 72.70%
-
Net Worth 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 2.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 226,892 272,062 - - -
Div Payout % - - - 42.47% 59.84% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 2.00%
NOSH 2,155,269 2,155,269 2,155,269 2,075,872 2,075,872 2,075,872 1,853,650 10.56%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.46% 13.97% 13.68% 16.87% 19.34% 18.91% 20.37% -
ROE 5.37% 3.35% 1.60% 8.36% 5.84% 5.18% 3.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 117.42 74.10 36.21 152.60 94.47 120.69 64.99 48.28%
EPS 17.02 10.39 4.95 21.87 17.71 20.02 10.99 33.82%
DPS 0.00 0.00 0.00 10.93 10.93 0.00 0.00 -
NAPS 3.16 3.09 3.09 3.08 3.13 3.69 3.59 -8.14%
Adjusted Per Share Value based on latest NOSH - 2,075,872
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 111.66 70.46 34.15 139.77 103.75 107.81 52.81 64.66%
EPS 16.15 9.84 4.67 23.57 20.06 17.08 8.93 48.38%
DPS 0.00 0.00 0.00 10.01 12.00 0.00 0.00 -
NAPS 3.005 2.9384 2.9143 2.821 3.4375 3.2962 2.9168 2.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.57 2.68 2.95 3.00 3.01 3.88 4.23 -
P/RPS 2.19 3.62 8.15 1.97 3.19 3.21 6.51 -51.59%
P/EPS 15.14 25.89 59.54 11.66 16.48 20.29 38.47 -46.26%
EY 6.61 3.86 1.68 8.58 6.07 4.93 2.60 86.16%
DY 0.00 0.00 0.00 3.64 3.63 0.00 0.00 -
P/NAPS 0.81 0.87 0.95 0.97 0.96 1.05 1.18 -22.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/08/21 27/05/21 -
Price 2.56 2.61 2.92 2.99 2.92 3.97 3.88 -
P/RPS 2.18 3.52 8.06 1.96 3.09 3.29 5.97 -48.88%
P/EPS 15.08 25.22 58.93 11.62 15.99 20.77 35.29 -43.23%
EY 6.63 3.97 1.70 8.61 6.26 4.82 2.83 76.30%
DY 0.00 0.00 0.00 3.66 3.74 0.00 0.00 -
P/NAPS 0.81 0.84 0.94 0.97 0.93 1.08 1.08 -17.43%

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