[BIMB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 9.31%

YoY- 12.07%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	4,961,029	4,710,476	4,108,492	3,700,750	3,530,397	3,235,133	2,941,302	9.09%
YoY %	5.32%	14.65%	11.02%	4.83%	9.13%	9.99%	-	-
Horiz. %	168.67%	160.15%	139.68%	125.82%	120.03%	109.99%	100.00%	-
PBT	1,059,334	1,251,209	1,076,341	976,338	886,844	845,566	794,044	4.91%
YoY %	-15.34%	16.25%	10.24%	10.09%	4.88%	6.49%	-	-
Horiz. %	133.41%	157.57%	135.55%	122.96%	111.69%	106.49%	100.00%	-
Tax	-254,432	-285,389	-271,874	-269,313	-254,736	-265,978	-229,374	1.74%
YoY %	10.85%	-4.97%	-0.95%	-5.72%	4.23%	-15.96%	-	-
Horiz. %	110.92%	124.42%	118.53%	117.41%	111.06%	115.96%	100.00%	-
NP	804,902	965,820	804,466	707,025	632,108	579,588	564,669	6.08%
YoY %	-16.66%	20.06%	13.78%	11.85%	9.06%	2.64%	-	-
Horiz. %	142.54%	171.04%	142.47%	125.21%	111.94%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	664,097	808,082	694,226	626,937	559,429	513,881	504,565	4.68%
YoY %	-17.82%	16.40%	10.73%	12.07%	8.86%	1.85%	-	-
Horiz. %	131.62%	160.15%	137.59%	124.25%	110.87%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.02%	22.81%	25.26%	27.58%	28.72%	31.46%	28.89%	-
YoY %	5.30%	-9.70%	-8.41%	-3.97%	-8.71%	8.90%	-	-
Horiz. %	83.14%	78.95%	87.44%	95.47%	99.41%	108.90%	100.00%	-
Total Cost	4,156,126	3,744,656	3,304,025	2,993,725	2,898,289	2,655,545	2,376,633	9.75%
YoY %	10.99%	13.34%	10.37%	3.29%	9.14%	11.74%	-	-
Horiz. %	174.87%	157.56%	139.02%	125.96%	121.95%	111.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,089,519	3,372,153	3,061,441	13.43%
YoY %	8.46%	17.24%	11.50%	12.53%	21.27%	10.15%	-	-
Horiz. %	213.14%	196.52%	167.62%	150.32%	133.58%	110.15%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	301,167	376,380	350,003	305,711	274,748	250,473	292,703	0.47%
YoY %	-19.98%	7.54%	14.49%	11.27%	9.69%	-14.43%	-	-
Horiz. %	102.89%	128.59%	119.58%	104.44%	93.87%	85.57%	100.00%	-
Div Payout %	45.35%	46.58%	50.42%	48.76%	49.11%	48.74%	58.01%	-
YoY %	-2.64%	-7.62%	3.40%	-0.71%	0.76%	-15.98%	-	-
Horiz. %	78.18%	80.30%	86.92%	84.05%	84.66%	84.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,089,519	3,372,153	3,061,441	13.43%
YoY %	8.46%	17.24%	11.50%	12.53%	21.27%	10.15%	-	-
Horiz. %	213.14%	196.52%	167.62%	150.32%	133.58%	110.15%	100.00%	-
NOSH	1,792,663	1,764,282	1,693,566	1,637,741	1,585,085	1,539,796	1,493,385	3.08%
YoY %	1.61%	4.18%	3.41%	3.32%	2.94%	3.11%	-	-
Horiz. %	120.04%	118.14%	113.40%	109.67%	106.14%	103.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	16.22%	20.50%	19.58%	19.10%	17.90%	17.92%	19.20%	-
YoY %	-20.88%	4.70%	2.51%	6.70%	-0.11%	-6.67%	-	-
Horiz. %	84.48%	106.77%	101.98%	99.48%	93.23%	93.33%	100.00%	-
ROE	10.18%	13.43%	13.53%	13.62%	13.68%	15.24%	16.48%	-
YoY %	-24.20%	-0.74%	-0.66%	-0.44%	-10.24%	-7.52%	-	-
Horiz. %	61.77%	81.49%	82.10%	82.65%	83.01%	92.48%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	276.74	266.99	242.59	225.97	222.73	210.10	196.96	5.82%
YoY %	3.65%	10.06%	7.35%	1.45%	6.01%	6.67%	-	-
Horiz. %	140.51%	135.56%	123.17%	114.73%	113.08%	106.67%	100.00%	-
EPS	37.09	46.00	41.12	38.41	35.29	33.37	33.79	1.56%
YoY %	-19.37%	11.87%	7.06%	8.84%	5.75%	-1.24%	-	-
Horiz. %	109.77%	136.13%	121.69%	113.67%	104.44%	98.76%	100.00%	-
DPS	16.80	21.33	20.67	18.67	17.33	16.27	19.60	-2.53%
YoY %	-21.24%	3.19%	10.71%	7.73%	6.52%	-16.99%	-	-
Horiz. %	85.71%	108.83%	105.46%	95.26%	88.42%	83.01%	100.00%	-
NAPS	3.64	3.41	3.03	2.81	2.58	2.19	2.05	10.03%
YoY %	6.74%	12.54%	7.83%	8.91%	17.81%	6.83%	-	-
Horiz. %	177.56%	166.34%	147.80%	137.07%	125.85%	106.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,637,741
RPS	218.89	207.83	181.27	163.28	155.77	142.74	129.77	9.09%
YoY %	5.32%	14.65%	11.02%	4.82%	9.13%	9.99%	-	-
Horiz. %	168.68%	160.15%	139.69%	125.82%	120.04%	109.99%	100.00%	-
EPS	29.30	35.65	30.63	27.66	24.68	22.67	22.26	4.68%
YoY %	-17.81%	16.39%	10.74%	12.07%	8.87%	1.84%	-	-
Horiz. %	131.63%	160.15%	137.60%	124.26%	110.87%	101.84%	100.00%	-
DPS	13.29	16.61	15.44	13.49	12.12	11.05	12.91	0.48%
YoY %	-19.99%	7.58%	14.46%	11.30%	9.68%	-14.41%	-	-
Horiz. %	102.94%	128.66%	119.60%	104.49%	93.88%	85.59%	100.00%	-
NAPS	2.8791	2.6544	2.2641	2.0305	1.8044	1.4878	1.3508	13.42%
YoY %	8.47%	17.24%	11.50%	12.53%	21.28%	10.14%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.58%	110.14%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	3.50	3.96	3.79	4.39	4.14	4.01	4.33	-
P/RPS	1.26	1.48	1.56	1.94	1.86	1.91	2.20	-8.86%
YoY %	-14.86%	-5.13%	-19.59%	4.30%	-2.62%	-13.18%	-	-
Horiz. %	57.27%	67.27%	70.91%	88.18%	84.55%	86.82%	100.00%	-
P/EPS	9.45	8.65	9.25	11.47	11.73	12.02	12.82	-4.95%
YoY %	9.25%	-6.49%	-19.35%	-2.22%	-2.41%	-6.24%	-	-
Horiz. %	73.71%	67.47%	72.15%	89.47%	91.50%	93.76%	100.00%	-
EY	10.58	11.57	10.82	8.72	8.52	8.32	7.80	5.20%
YoY %	-8.56%	6.93%	24.08%	2.35%	2.40%	6.67%	-	-
Horiz. %	135.64%	148.33%	138.72%	111.79%	109.23%	106.67%	100.00%	-
DY	4.80	5.39	5.45	4.25	4.19	4.06	4.53	0.96%
YoY %	-10.95%	-1.10%	28.24%	1.43%	3.20%	-10.38%	-	-
Horiz. %	105.96%	118.98%	120.31%	93.82%	92.49%	89.62%	100.00%	-
P/NAPS	0.96	1.16	1.25	1.56	1.60	1.83	2.11	-12.28%
YoY %	-17.24%	-7.20%	-19.87%	-2.50%	-12.57%	-13.27%	-	-
Horiz. %	45.50%	54.98%	59.24%	73.93%	75.83%	86.73%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/20	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	-
Price	3.65	4.16	3.62	4.30	4.13	3.90	4.27	-
P/RPS	1.32	1.56	1.49	1.90	1.85	1.86	2.17	-7.94%
YoY %	-15.38%	4.70%	-21.58%	2.70%	-0.54%	-14.29%	-	-
Horiz. %	60.83%	71.89%	68.66%	87.56%	85.25%	85.71%	100.00%	-
P/EPS	9.85	9.08	8.83	11.23	11.70	11.69	12.64	-4.06%
YoY %	8.48%	2.83%	-21.37%	-4.02%	0.09%	-7.52%	-	-
Horiz. %	77.93%	71.84%	69.86%	88.84%	92.56%	92.48%	100.00%	-
EY	10.15	11.01	11.32	8.90	8.55	8.56	7.91	4.23%
YoY %	-7.81%	-2.74%	27.19%	4.09%	-0.12%	8.22%	-	-
Horiz. %	128.32%	139.19%	143.11%	112.52%	108.09%	108.22%	100.00%	-
DY	4.60	5.13	5.71	4.34	4.20	4.17	4.59	0.03%
YoY %	-10.33%	-10.16%	31.57%	3.33%	0.72%	-9.15%	-	-
Horiz. %	100.22%	111.76%	124.40%	94.55%	91.50%	90.85%	100.00%	-
P/NAPS	1.00	1.22	1.19	1.53	1.60	1.78	2.08	-11.48%
YoY %	-18.03%	2.52%	-22.22%	-4.38%	-10.11%	-14.42%	-	-
Horiz. %	48.08%	58.65%	57.21%	73.56%	76.92%	85.58%	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