[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -75.98%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,529,341 3,362,609 2,224,154 1,103,861 3,576,354 2,530,676 1,596,993 99.98%
PBT 746,829 542,776 345,670 161,524 746,866 559,555 340,520 68.56%
Tax -193,779 -148,010 -91,445 -43,436 -255,194 -193,621 -117,446 39.50%
NP 553,050 394,766 254,225 118,088 491,672 365,934 223,074 82.87%
-
NP to SH 553,050 394,766 254,225 118,088 491,672 365,934 223,074 82.87%
-
Tax Rate 25.95% 27.27% 26.45% 26.89% 34.17% 34.60% 34.49% -
Total Cost 3,976,291 2,967,843 1,969,929 985,773 3,084,682 2,164,742 1,373,919 102.69%
-
Net Worth 7,411,367 7,456,696 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 7.36%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 380,994 285,348 - - 297,427 - - -
Div Payout % 68.89% 72.28% - - 60.49% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 7,411,367 7,456,696 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 7.36%
NOSH 2,266,473 2,266,473 2,266,473 2,244,005 2,155,269 2,155,269 2,155,269 3.40%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.21% 11.74% 11.43% 10.70% 13.75% 14.46% 13.97% -
ROE 7.46% 5.29% 3.49% 1.67% 7.24% 5.37% 3.35% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 199.84 148.36 98.61 49.85 165.94 117.42 74.10 93.40%
EPS 24.57 17.58 11.37 5.33 22.86 17.02 10.39 77.21%
DPS 16.81 12.59 0.00 0.00 13.80 0.00 0.00 -
NAPS 3.27 3.29 3.23 3.20 3.15 3.16 3.09 3.83%
Adjusted Per Share Value based on latest NOSH - 2,244,005
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 199.84 148.36 98.13 48.70 157.79 111.66 70.46 99.98%
EPS 24.57 17.58 11.22 5.21 21.69 16.15 9.84 83.74%
DPS 16.81 12.59 0.00 0.00 13.12 0.00 0.00 -
NAPS 3.27 3.29 3.2145 3.1265 2.9954 3.005 2.9384 7.36%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.21 2.14 1.95 2.15 2.73 2.57 2.68 -
P/RPS 1.11 1.44 1.98 4.31 1.65 2.19 3.62 -54.43%
P/EPS 9.06 12.29 17.30 40.32 11.97 15.14 25.89 -50.24%
EY 11.04 8.14 5.78 2.48 8.36 6.61 3.86 101.10%
DY 7.61 5.88 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.68 0.65 0.60 0.67 0.87 0.81 0.87 -15.11%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 30/05/23 27/02/23 30/11/22 30/08/22 -
Price 2.50 2.24 2.09 1.86 2.27 2.56 2.61 -
P/RPS 1.25 1.51 2.12 3.73 1.37 2.18 3.52 -49.75%
P/EPS 10.25 12.86 18.54 34.88 9.95 15.08 25.22 -45.04%
EY 9.76 7.78 5.39 2.87 10.05 6.63 3.97 81.85%
DY 6.72 5.62 0.00 0.00 6.08 0.00 0.00 -
P/NAPS 0.76 0.68 0.65 0.58 0.72 0.81 0.84 -6.43%

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