[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
11-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.29%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 3,528,198 2,647,798 1,773,256 890,814 3,310,607 2,426,350 1,623,788 67.36%
PBT 869,201 665,133 438,206 212,522 834,436 634,175 430,186 59.48%
Tax -239,537 -191,052 -122,452 -59,093 -221,489 -199,484 -130,165 49.89%
NP 629,664 474,081 315,754 153,429 612,947 434,691 300,021 63.55%
-
NP to SH 559,040 419,572 278,966 135,254 547,275 385,411 265,589 63.87%
-
Tax Rate 27.56% 28.72% 27.94% 27.81% 26.54% 31.46% 30.26% -
Total Cost 2,898,534 2,173,717 1,457,502 737,385 2,697,660 1,991,659 1,323,767 68.22%
-
Net Worth 3,876,379 4,089,519 3,926,422 3,787,743 3,404,103 3,372,153 3,400,647 9.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 206,528 206,061 - - 187,918 187,855 - -
Div Payout % 36.94% 49.11% - - 34.34% 48.74% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,876,379 4,089,519 3,926,422 3,787,743 3,404,103 3,372,153 3,400,647 9.07%
NOSH 1,588,680 1,585,085 1,583,234 1,578,226 1,540,318 1,539,796 1,538,754 2.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.85% 17.90% 17.81% 17.22% 18.51% 17.92% 18.48% -
ROE 14.42% 10.26% 7.10% 3.57% 16.08% 11.43% 7.81% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 222.08 167.04 112.00 56.44 214.93 157.58 105.53 63.84%
EPS 35.25 26.47 17.62 8.57 35.53 25.03 17.26 60.62%
DPS 13.00 13.00 0.00 0.00 12.20 12.20 0.00 -
NAPS 2.44 2.58 2.48 2.40 2.21 2.19 2.21 6.79%
Adjusted Per Share Value based on latest NOSH - 1,578,226
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 155.67 116.82 78.24 39.30 146.07 107.05 71.64 67.37%
EPS 24.67 18.51 12.31 5.97 24.15 17.00 11.72 63.87%
DPS 9.11 9.09 0.00 0.00 8.29 8.29 0.00 -
NAPS 1.7103 1.8044 1.7324 1.6712 1.5019 1.4878 1.5004 9.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.22 4.14 3.90 3.85 3.83 4.01 4.04 -
P/RPS 1.90 2.48 3.48 6.82 1.78 2.54 3.83 -37.20%
P/EPS 11.99 15.64 22.13 44.92 10.78 16.02 23.41 -35.85%
EY 8.34 6.39 4.52 2.23 9.28 6.24 4.27 55.93%
DY 3.08 3.14 0.00 0.00 3.19 3.04 0.00 -
P/NAPS 1.73 1.60 1.57 1.60 1.73 1.83 1.83 -3.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 26/08/16 11/05/16 26/02/16 30/11/15 14/09/15 -
Price 4.50 4.13 4.00 3.96 3.52 3.90 4.05 -
P/RPS 2.03 2.47 3.57 7.02 1.64 2.47 3.84 -34.49%
P/EPS 12.79 15.60 22.70 46.21 9.91 15.58 23.46 -33.14%
EY 7.82 6.41 4.41 2.16 10.09 6.42 4.26 49.64%
DY 2.89 3.15 0.00 0.00 3.47 3.13 0.00 -
P/NAPS 1.84 1.60 1.61 1.65 1.59 1.78 1.83 0.36%

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