[BIMB] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 63.59%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 746,219 1,246,727 1,196,848 1,259,337 1,332,009 1,144,691 1,244,072 -28.85%
PBT 152,841 298,896 313,353 302,784 220,408 252,260 321,833 -39.10%
Tax -51,211 -80,531 -69,550 -38,560 -50,898 -68,328 -71,598 -20.00%
NP 101,630 218,365 243,803 264,224 169,510 183,932 250,235 -45.12%
-
NP to SH 101,630 184,614 202,459 222,174 135,810 153,026 209,237 -38.18%
-
Tax Rate 33.51% 26.94% 22.20% 12.74% 23.09% 27.09% 22.25% -
Total Cost 644,589 1,028,362 953,045 995,113 1,162,499 960,759 993,837 -25.05%
-
Net Worth 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 6,072,791 18.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 272,062 - - - 225,875 - - -
Div Payout % 267.70% - - - 166.32% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 6,072,791 18.05%
NOSH 2,075,872 2,075,872 1,853,650 1,792,663 1,792,663 1,792,663 1,792,663 10.26%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.62% 17.52% 20.37% 20.98% 12.73% 16.07% 20.11% -
ROE 1.30% 2.47% 3.06% 3.41% 2.08% 2.40% 3.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.98 61.58 64.99 70.25 74.30 63.85 69.65 -42.96%
EPS 4.08 9.12 10.99 12.39 7.58 8.54 11.71 -50.45%
DPS 10.93 0.00 0.00 0.00 12.60 0.00 0.00 -
NAPS 3.13 3.69 3.59 3.63 3.64 3.55 3.40 -5.36%
Adjusted Per Share Value based on latest NOSH - 1,792,663
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.92 55.01 52.81 55.56 58.77 50.51 54.89 -28.86%
EPS 4.48 8.15 8.93 9.80 5.99 6.75 9.23 -38.21%
DPS 12.00 0.00 0.00 0.00 9.97 0.00 0.00 -
NAPS 3.4375 3.2962 2.9168 2.8711 2.8791 2.8079 2.6794 18.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.01 3.88 4.23 4.26 3.50 3.42 3.25 -
P/RPS 10.04 6.30 6.51 6.06 4.71 5.36 4.67 66.49%
P/EPS 73.72 42.55 38.47 34.37 46.20 40.06 27.74 91.74%
EY 1.36 2.35 2.60 2.91 2.16 2.50 3.60 -47.71%
DY 3.63 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.96 1.05 1.18 1.17 0.96 0.96 0.96 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 27/05/21 26/02/21 30/11/20 27/08/20 28/05/20 -
Price 2.92 3.97 3.88 4.06 3.65 3.44 3.61 -
P/RPS 9.74 6.45 5.97 5.78 4.91 5.39 5.18 52.28%
P/EPS 71.52 43.54 35.29 32.76 48.18 40.30 30.82 75.18%
EY 1.40 2.30 2.83 3.05 2.08 2.48 3.25 -42.93%
DY 3.74 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.93 1.08 1.08 1.12 1.00 0.97 1.06 -8.34%

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