[BIMB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 1.67%

YoY- 10.88%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	4,027,404	3,850,305	3,801,324	3,721,598	3,632,374	3,601,027	3,551,042	8.74%
YoY %	4.60%	1.29%	2.14%	2.46%	0.87%	1.41%	-	-
Horiz. %	113.41%	108.43%	107.05%	104.80%	102.29%	101.41%	100.00%	-
PBT	1,023,332	997,813	975,745	948,330	936,322	892,423	902,878	8.69%
YoY %	2.56%	2.26%	2.89%	1.28%	4.92%	-1.16%	-	-
Horiz. %	113.34%	110.51%	108.07%	105.03%	103.70%	98.84%	100.00%	-
Tax	-246,621	-250,636	-245,434	-244,700	-250,470	-251,090	-252,746	-1.62%
YoY %	1.60%	-2.12%	-0.30%	2.30%	0.25%	0.66%	-	-
Horiz. %	97.58%	99.17%	97.11%	96.82%	99.10%	99.34%	100.00%	-
NP	776,711	747,177	730,311	703,630	685,852	641,333	650,132	12.57%
YoY %	3.95%	2.31%	3.79%	2.59%	6.94%	-1.35%	-	-
Horiz. %	119.47%	114.93%	112.33%	108.23%	105.49%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	670,305	655,115	640,871	619,838	609,671	566,843	574,888	10.76%
YoY %	2.32%	2.22%	3.39%	1.67%	7.56%	-1.40%	-	-
Horiz. %	116.60%	113.96%	111.48%	107.82%	106.05%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	25.12%	25.15%	25.80%	26.75%	28.14%	27.99%	-
YoY %	-4.06%	-0.12%	-2.52%	-3.55%	-4.94%	0.54%	-	-
Horiz. %	86.10%	89.75%	89.85%	92.18%	95.57%	100.54%	100.00%	-
Total Cost	3,250,693	3,103,128	3,071,013	3,017,968	2,946,522	2,959,694	2,900,910	7.87%
YoY %	4.76%	1.05%	1.76%	2.42%	-0.45%	2.03%	-	-
Horiz. %	112.06%	106.97%	105.86%	104.04%	101.57%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,131,504	4,894,405	4,748,906	4,536,542	4,602,052	4,405,523	4,199,392	14.28%
YoY %	4.84%	3.06%	4.68%	-1.42%	4.46%	4.91%	-	-
Horiz. %	122.20%	116.55%	113.09%	108.03%	109.59%	104.91%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	262,502	229,283	229,283	229,283	229,283	-	-	-
YoY %	14.49%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	114.49%	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	39.16%	35.00%	35.78%	36.99%	37.61%	-	-	-
YoY %	11.89%	-2.18%	-3.27%	-1.65%	0.00%	-	-	-
Horiz. %	104.12%	93.06%	95.13%	98.35%	100.00%	-	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	5,131,504	4,894,405	4,748,906	4,536,542	4,602,052	4,405,523	4,199,392	14.28%
YoY %	4.84%	3.06%	4.68%	-1.42%	4.46%	4.91%	-	-
Horiz. %	122.20%	116.55%	113.09%	108.03%	109.59%	104.91%	100.00%	-
NOSH	1,693,566	1,693,566	1,693,566	1,637,741	1,637,741	1,637,741	1,637,741	2.25%
YoY %	0.00%	0.00%	3.41%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.41%	103.41%	103.41%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	19.29%	19.41%	19.21%	18.91%	18.88%	17.81%	18.31%	-
YoY %	-0.62%	1.04%	1.59%	0.16%	6.01%	-2.73%	-	-
Horiz. %	105.35%	106.01%	104.92%	103.28%	103.11%	97.27%	100.00%	-
ROE	13.06%	13.38%	13.50%	13.66%	13.25%	12.87%	13.69%	-
YoY %	-2.39%	-0.89%	-1.17%	3.09%	2.95%	-5.99%	-	-
Horiz. %	95.40%	97.74%	98.61%	99.78%	96.79%	94.01%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	237.81	227.35	226.53	227.24	221.79	219.88	219.01	5.63%
YoY %	4.60%	0.36%	-0.31%	2.46%	0.87%	0.40%	-	-
Horiz. %	108.58%	103.81%	103.43%	103.76%	101.27%	100.40%	100.00%	-
EPS	39.58	38.68	38.19	37.85	37.23	34.61	35.46	7.59%
YoY %	2.33%	1.28%	0.90%	1.67%	7.57%	-2.40%	-	-
Horiz. %	111.62%	109.08%	107.70%	106.74%	104.99%	97.60%	100.00%	-
DPS	15.50	13.54	13.66	14.00	14.00	0.00	0.00	-
YoY %	14.48%	-0.88%	-2.43%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.71%	96.71%	97.57%	100.00%	100.00%	-	-	-
NAPS	3.03	2.89	2.83	2.77	2.81	2.69	2.59	11.01%
YoY %	4.84%	2.12%	2.17%	-1.42%	4.46%	3.86%	-	-
Horiz. %	116.99%	111.58%	109.27%	106.95%	108.49%	103.86%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,637,741
RPS	177.69	169.88	167.72	164.20	160.27	158.88	156.68	8.74%
YoY %	4.60%	1.29%	2.14%	2.45%	0.87%	1.40%	-	-
Horiz. %	113.41%	108.42%	107.05%	104.80%	102.29%	101.40%	100.00%	-
EPS	29.57	28.90	28.28	27.35	26.90	25.01	25.36	10.77%
YoY %	2.32%	2.19%	3.40%	1.67%	7.56%	-1.38%	-	-
Horiz. %	116.60%	113.96%	111.51%	107.85%	106.07%	98.62%	100.00%	-
DPS	11.58	10.12	10.12	10.12	10.12	0.00	0.00	-
YoY %	14.43%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	114.43%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	2.2641	2.1595	2.0953	2.0016	2.0305	1.9438	1.8528	14.28%
YoY %	4.84%	3.06%	4.68%	-1.42%	4.46%	4.91%	-	-
Horiz. %	122.20%	116.55%	113.09%	108.03%	109.59%	104.91%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.79	3.85	3.93	4.40	4.39	4.55	4.45	-
P/RPS	1.59	1.69	1.73	1.94	1.98	2.07	2.03	-15.01%
YoY %	-5.92%	-2.31%	-10.82%	-2.02%	-4.35%	1.97%	-	-
Horiz. %	78.33%	83.25%	85.22%	95.57%	97.54%	101.97%	100.00%	-
P/EPS	9.58	9.95	10.29	11.63	11.79	13.15	12.55	-16.46%
YoY %	-3.72%	-3.30%	-11.52%	-1.36%	-10.34%	4.78%	-	-
Horiz. %	76.33%	79.28%	81.99%	92.67%	93.94%	104.78%	100.00%	-
EY	10.44	10.05	9.72	8.60	8.48	7.61	7.97	19.69%
YoY %	3.88%	3.40%	13.02%	1.42%	11.43%	-4.52%	-	-
Horiz. %	130.99%	126.10%	121.96%	107.90%	106.40%	95.48%	100.00%	-
DY	4.09	3.52	3.48	3.18	3.19	0.00	0.00	-
YoY %	16.19%	1.15%	9.43%	-0.31%	0.00%	0.00%	-	-
Horiz. %	128.21%	110.34%	109.09%	99.69%	100.00%	-	-	-
P/NAPS	1.25	1.33	1.39	1.59	1.56	1.69	1.72	-19.15%
YoY %	-6.02%	-4.32%	-12.58%	1.92%	-7.69%	-1.74%	-	-
Horiz. %	72.67%	77.33%	80.81%	92.44%	90.70%	98.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	27/08/18	30/05/18	28/02/18	30/11/17	28/08/17	16/05/17	-
Price	3.60	3.88	3.86	4.20	4.30	4.39	4.48	-
P/RPS	1.51	1.71	1.70	1.85	1.94	2.00	2.05	-18.42%
YoY %	-11.70%	0.59%	-8.11%	-4.64%	-3.00%	-2.44%	-	-
Horiz. %	73.66%	83.41%	82.93%	90.24%	94.63%	97.56%	100.00%	-
P/EPS	9.10	10.03	10.11	11.10	11.55	12.68	12.64	-19.65%
YoY %	-9.27%	-0.79%	-8.92%	-3.90%	-8.91%	0.32%	-	-
Horiz. %	71.99%	79.35%	79.98%	87.82%	91.38%	100.32%	100.00%	-
EY	10.99	9.97	9.89	9.01	8.66	7.88	7.91	24.48%
YoY %	10.23%	0.81%	9.77%	4.04%	9.90%	-0.38%	-	-
Horiz. %	138.94%	126.04%	125.03%	113.91%	109.48%	99.62%	100.00%	-
DY	4.31	3.49	3.54	3.33	3.26	0.00	0.00	-
YoY %	23.50%	-1.41%	6.31%	2.15%	0.00%	0.00%	-	-
Horiz. %	132.21%	107.06%	108.59%	102.15%	100.00%	-	-	-
P/NAPS	1.19	1.34	1.36	1.52	1.53	1.63	1.73	-22.05%
YoY %	-11.19%	-1.47%	-10.53%	-0.65%	-6.13%	-5.78%	-	-
Horiz. %	68.79%	77.46%	78.61%	87.86%	88.44%	94.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos