[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -72.97%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 3,721,598 2,775,563 1,862,827 919,636 3,528,198 2,647,798 1,773,256 63.70%
PBT 948,330 732,254 461,428 246,199 869,201 665,133 438,206 67.07%
Tax -244,700 -201,985 -134,005 -72,302 -239,537 -191,052 -122,452 58.45%
NP 703,630 530,269 327,423 173,897 629,664 474,081 315,754 70.35%
-
NP to SH 619,838 470,203 286,769 151,102 559,040 419,572 278,966 70.02%
-
Tax Rate 25.80% 27.58% 29.04% 29.37% 27.56% 28.72% 27.94% -
Total Cost 3,017,968 2,245,294 1,535,404 745,739 2,898,534 2,173,717 1,457,502 62.24%
-
Net Worth 4,536,542 4,602,052 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 10.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 229,283 229,283 - - 206,528 206,061 - -
Div Payout % 36.99% 48.76% - - 36.94% 49.11% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,536,542 4,602,052 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 10.07%
NOSH 1,637,741 1,637,741 1,637,741 1,637,741 1,588,680 1,585,085 1,583,234 2.27%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.91% 19.10% 17.58% 18.91% 17.85% 17.90% 17.81% -
ROE 13.66% 10.22% 6.51% 3.60% 14.42% 10.26% 7.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 227.24 169.48 113.74 56.72 222.08 167.04 112.00 60.06%
EPS 37.94 28.81 17.60 9.32 35.25 26.47 17.62 66.51%
DPS 14.00 14.00 0.00 0.00 13.00 13.00 0.00 -
NAPS 2.77 2.81 2.69 2.59 2.44 2.58 2.48 7.62%
Adjusted Per Share Value based on latest NOSH - 1,637,741
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 164.20 122.46 82.19 40.58 155.67 116.82 78.24 63.69%
EPS 27.35 20.75 12.65 6.67 24.67 18.51 12.31 70.02%
DPS 10.12 10.12 0.00 0.00 9.11 9.09 0.00 -
NAPS 2.0016 2.0305 1.9438 1.8528 1.7103 1.8044 1.7324 10.07%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.40 4.39 4.55 4.45 4.22 4.14 3.90 -
P/RPS 1.94 2.59 4.00 7.85 1.90 2.48 3.48 -32.19%
P/EPS 11.63 15.29 25.99 47.75 11.99 15.64 22.13 -34.80%
EY 8.60 6.54 3.85 2.09 8.34 6.39 4.52 53.36%
DY 3.18 3.19 0.00 0.00 3.08 3.14 0.00 -
P/NAPS 1.59 1.56 1.69 1.72 1.73 1.60 1.57 0.84%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 28/08/17 16/05/17 27/02/17 30/11/16 26/08/16 -
Price 4.20 4.30 4.39 4.48 4.50 4.13 4.00 -
P/RPS 1.85 2.54 3.86 7.90 2.03 2.47 3.57 -35.40%
P/EPS 11.10 14.98 25.07 48.07 12.79 15.60 22.70 -37.85%
EY 9.01 6.68 3.99 2.08 7.82 6.41 4.41 60.80%
DY 3.33 3.26 0.00 0.00 2.89 3.15 0.00 -
P/NAPS 1.52 1.53 1.63 1.73 1.84 1.60 1.61 -3.75%

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