[BIMB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.71%
YoY- 7.81%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,601,027 3,551,042 3,528,198 3,532,055 3,460,075 3,392,339 3,310,607 5.77%
PBT 892,423 902,878 869,201 865,394 842,456 826,662 834,436 4.58%
Tax -251,090 -252,746 -239,537 -213,057 -213,776 -213,740 -221,489 8.73%
NP 641,333 650,132 629,664 652,337 628,680 612,922 612,947 3.06%
-
NP to SH 566,843 574,888 559,040 581,436 560,652 546,830 547,275 2.37%
-
Tax Rate 28.14% 27.99% 27.56% 24.62% 25.38% 25.86% 26.54% -
Total Cost 2,959,694 2,900,910 2,898,534 2,879,718 2,831,395 2,779,417 2,697,660 6.38%
-
Net Worth 4,405,523 4,199,392 3,876,379 4,099,022 3,938,185 3,787,743 3,406,851 18.71%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 206,539 188,137 188,137 188,137 -
Div Payout % - - - 35.52% 33.56% 34.41% 34.38% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,405,523 4,199,392 3,876,379 4,099,022 3,938,185 3,787,743 3,406,851 18.71%
NOSH 1,637,741 1,637,741 1,588,680 1,588,768 1,587,977 1,578,226 1,541,561 4.12%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.81% 18.31% 17.85% 18.47% 18.17% 18.07% 18.51% -
ROE 12.87% 13.69% 14.42% 14.18% 14.24% 14.44% 16.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 219.88 219.01 222.08 222.31 217.89 214.95 214.76 1.58%
EPS 34.61 35.46 35.19 36.60 35.31 34.65 35.50 -1.67%
DPS 0.00 0.00 0.00 13.00 11.85 11.92 12.20 -
NAPS 2.69 2.59 2.44 2.58 2.48 2.40 2.21 14.01%
Adjusted Per Share Value based on latest NOSH - 1,588,768
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 159.02 156.81 155.80 155.97 152.79 149.80 146.19 5.77%
EPS 25.03 25.39 24.69 25.68 24.76 24.15 24.17 2.36%
DPS 0.00 0.00 0.00 9.12 8.31 8.31 8.31 -
NAPS 1.9454 1.8544 1.7118 1.8101 1.7391 1.6726 1.5044 18.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.55 4.45 4.22 4.14 3.90 3.85 3.83 -
P/RPS 2.07 2.03 1.90 1.86 1.79 1.79 1.78 10.59%
P/EPS 13.15 12.55 11.99 11.31 11.05 11.11 10.79 14.10%
EY 7.61 7.97 8.34 8.84 9.05 9.00 9.27 -12.33%
DY 0.00 0.00 0.00 3.14 3.04 3.10 3.19 -
P/NAPS 1.69 1.72 1.73 1.60 1.57 1.60 1.73 -1.54%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 16/05/17 27/02/17 30/11/16 26/08/16 11/05/16 26/02/16 -
Price 4.39 4.48 4.50 4.13 4.00 3.96 3.52 -
P/RPS 2.00 2.05 2.03 1.86 1.84 1.84 1.64 14.15%
P/EPS 12.68 12.64 12.79 11.29 11.33 11.43 9.92 17.79%
EY 7.88 7.91 7.82 8.86 8.83 8.75 10.09 -15.20%
DY 0.00 0.00 0.00 3.15 2.96 3.01 3.47 -
P/NAPS 1.63 1.73 1.84 1.60 1.61 1.65 1.59 1.67%

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