[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -80.18%
YoY- -47.68%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,576,354 2,530,676 1,596,993 773,972 3,167,757 2,351,481 2,443,575 28.81%
PBT 746,866 559,555 340,520 159,324 704,221 627,816 612,249 14.12%
Tax -255,194 -193,621 -117,446 -53,407 -169,916 -173,149 -150,081 42.32%
NP 491,672 365,934 223,074 105,917 534,305 454,667 462,168 4.20%
-
NP to SH 491,672 365,934 223,074 105,917 534,305 454,667 387,073 17.23%
-
Tax Rate 34.17% 34.60% 34.49% 33.52% 24.13% 27.58% 24.51% -
Total Cost 3,084,682 2,164,742 1,373,919 668,055 2,633,452 1,896,814 1,981,407 34.21%
-
Net Worth 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 -6.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 297,427 - - - 226,892 272,062 - -
Div Payout % 60.49% - - - 42.47% 59.84% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 -6.16%
NOSH 2,155,269 2,155,269 2,155,269 2,155,269 2,075,872 2,075,872 2,075,872 2.52%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.75% 14.46% 13.97% 13.68% 16.87% 19.34% 18.91% -
ROE 7.24% 5.37% 3.35% 1.60% 8.36% 5.84% 5.18% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 165.94 117.42 74.10 36.21 152.60 94.47 120.69 23.57%
EPS 22.86 17.02 10.39 4.95 21.87 17.71 20.02 9.22%
DPS 13.80 0.00 0.00 0.00 10.93 10.93 0.00 -
NAPS 3.15 3.16 3.09 3.09 3.08 3.13 3.69 -9.98%
Adjusted Per Share Value based on latest NOSH - 2,155,269
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 157.93 111.75 70.52 34.18 139.89 103.84 107.91 28.81%
EPS 21.71 16.16 9.85 4.68 23.59 20.08 17.09 17.24%
DPS 13.13 0.00 0.00 0.00 10.02 12.01 0.00 -
NAPS 2.998 3.0075 2.9409 2.9168 2.8234 3.4404 3.299 -6.16%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.73 2.57 2.68 2.95 3.00 3.01 3.88 -
P/RPS 1.65 2.19 3.62 8.15 1.97 3.19 3.21 -35.75%
P/EPS 11.97 15.14 25.89 59.54 11.66 16.48 20.29 -29.59%
EY 8.36 6.61 3.86 1.68 8.58 6.07 4.93 42.06%
DY 5.05 0.00 0.00 0.00 3.64 3.63 0.00 -
P/NAPS 0.87 0.81 0.87 0.95 0.97 0.96 1.05 -11.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/08/21 -
Price 2.27 2.56 2.61 2.92 2.99 2.92 3.97 -
P/RPS 1.37 2.18 3.52 8.06 1.96 3.09 3.29 -44.14%
P/EPS 9.95 15.08 25.22 58.93 11.62 15.99 20.77 -38.69%
EY 10.05 6.63 3.97 1.70 8.61 6.26 4.82 62.99%
DY 6.08 0.00 0.00 0.00 3.66 3.74 0.00 -
P/NAPS 0.72 0.81 0.84 0.94 0.97 0.93 1.08 -23.62%

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