[BIMB] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -18.75%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,193,752 1,155,893 1,183,212 1,121,108 1,089,835 992,172 999,362 12.56%
PBT 317,803 301,020 319,584 258,199 296,345 237,297 273,614 10.48%
Tax -63,256 -72,791 -77,995 -60,128 -63,965 -66,905 -73,036 -9.13%
NP 254,547 228,229 241,589 198,071 232,380 170,392 200,578 17.19%
-
NP to SH 208,384 195,162 202,516 161,385 198,624 149,911 172,135 13.57%
-
Tax Rate 19.90% 24.18% 24.41% 23.29% 21.58% 28.19% 26.69% -
Total Cost 939,205 927,664 941,623 923,037 857,455 821,780 798,784 11.38%
-
Net Worth 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 17.06%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 282,285 - - - 262,502 - - -
Div Payout % 135.46% - - - 132.16% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 17.06%
NOSH 1,764,282 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 1,693,566 2.76%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.32% 19.74% 20.42% 17.67% 21.32% 17.17% 20.07% -
ROE 3.46% 3.41% 3.76% 3.21% 3.87% 3.06% 3.62% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.66 65.52 67.94 66.20 64.35 58.58 59.55 8.87%
EPS 11.81 11.06 11.63 9.53 11.73 8.85 10.26 9.82%
DPS 16.00 0.00 0.00 0.00 15.50 0.00 0.00 -
NAPS 3.41 3.24 3.09 2.97 3.03 2.89 2.83 13.22%
Adjusted Per Share Value based on latest NOSH - 1,693,566
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.67 51.00 52.20 49.46 48.09 43.78 44.09 12.57%
EPS 9.19 8.61 8.94 7.12 8.76 6.61 7.59 13.58%
DPS 12.45 0.00 0.00 0.00 11.58 0.00 0.00 -
NAPS 2.6544 2.5221 2.3743 2.2193 2.2641 2.1595 2.0953 17.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.96 4.57 4.31 3.56 3.79 3.85 3.93 -
P/RPS 5.85 6.98 6.34 5.38 5.89 6.57 6.60 -7.72%
P/EPS 33.53 41.31 37.06 37.36 32.32 43.49 38.31 -8.49%
EY 2.98 2.42 2.70 2.68 3.09 2.30 2.61 9.23%
DY 4.04 0.00 0.00 0.00 4.09 0.00 0.00 -
P/NAPS 1.16 1.41 1.39 1.20 1.25 1.33 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 -
Price 4.16 4.05 4.55 4.25 3.62 3.88 3.86 -
P/RPS 6.15 6.18 6.70 6.42 5.63 6.62 6.48 -3.42%
P/EPS 35.22 36.61 39.13 44.60 30.87 43.83 37.63 -4.31%
EY 2.84 2.73 2.56 2.24 3.24 2.28 2.66 4.45%
DY 3.85 0.00 0.00 0.00 4.28 0.00 0.00 -
P/NAPS 1.22 1.25 1.47 1.43 1.19 1.34 1.36 -6.98%

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