[BIMB] YoY Cumulative 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- 63.97%

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
Cumulative Result
Revenue	3,720,772	3,532,857	3,081,369	2,775,563	2,647,798	2,426,350	2,205,977	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	794,501	938,407	807,256	732,254	665,133	634,175	595,533	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	-190,824	-214,042	-203,906	-201,985	-191,052	-199,484	-172,031	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	603,677	724,365	603,350	530,269	474,081	434,691	423,502	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	498,073	606,062	520,670	470,203	419,572	385,411	378,424	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	3,117,095	2,808,492	2,478,019	2,245,294	2,173,717	1,991,659	1,782,475	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	225,875	282,285	262,502	229,283	206,061	187,855	219,527	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	7.63%	10.07%	10.15%	10.22%	10.26%	11.43%	12.36%	-
YoY %	-24.23%	-0.79%	-0.68%	-0.39%	-10.24%	-7.52%	-	-
Horiz. %	61.73%	81.47%	82.12%	82.69%	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	207.56	200.24	181.95	169.48	167.04	157.58	147.72	5.82%
YoY %	3.66%	10.05%	7.36%	1.46%	6.00%	6.67%	-	-
Horiz. %	140.51%	135.55%	123.17%	114.73%	113.08%	106.67%	100.00%	-
EPS	27.82	34.50	30.84	28.81	26.47	25.03	25.34	1.56%
YoY %	-19.36%	11.87%	7.05%	8.84%	5.75%	-1.22%	-	-
Horiz. %	109.79%	136.15%	121.70%	113.69%	104.46%	98.78%	100.00%	-
DPS	12.60	16.00	15.50	14.00	13.00	12.20	14.70	-2.53%
YoY %	-21.25%	3.23%	10.71%	7.69%	6.56%	-17.01%	-	-
Horiz. %	85.71%	108.84%	105.44%	95.24%	88.44%	82.99%	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	164.17	155.87	135.95	122.46	116.82	107.05	97.33	9.09%
YoY %	5.32%	14.65%	11.02%	4.83%	9.13%	9.99%	-	-
Horiz. %	168.67%	160.15%	139.68%	125.82%	120.02%	109.99%	100.00%	-
EPS	21.98	26.74	22.97	20.75	18.51	17.00	16.70	4.68%
YoY %	-17.80%	16.41%	10.70%	12.10%	8.88%	1.80%	-	-
Horiz. %	131.62%	160.12%	137.54%	124.25%	110.84%	101.80%	100.00%	-
DPS	9.97	12.45	11.58	10.12	9.09	8.29	9.69	0.47%
YoY %	-19.92%	7.51%	14.43%	11.33%	9.65%	-14.45%	-	-
Horiz. %	102.89%	128.48%	119.50%	104.44%	93.81%	85.55%	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	1.69	1.98	2.08	2.59	2.48	2.54	2.93	-8.75%
YoY %	-14.65%	-4.81%	-19.69%	4.44%	-2.36%	-13.31%	-	-
Horiz. %	57.68%	67.58%	70.99%	88.40%	84.64%	86.69%	100.00%	-
P/EPS	12.60	11.53	12.33	15.29	15.64	16.02	17.09	-4.94%
YoY %	9.28%	-6.49%	-19.36%	-2.24%	-2.37%	-6.26%	-	-
Horiz. %	73.73%	67.47%	72.15%	89.47%	91.52%	93.74%	100.00%	-
EY	7.94	8.67	8.11	6.54	6.39	6.24	5.85	5.21%
YoY %	-8.42%	6.91%	24.01%	2.35%	2.40%	6.67%	-	-
Horiz. %	135.73%	148.21%	138.63%	111.79%	109.23%	106.67%	100.00%	-
DY	3.60	4.04	4.09	3.19	3.14	3.04	3.39	1.00%
YoY %	-10.89%	-1.22%	28.21%	1.59%	3.29%	-10.32%	-	-
Horiz. %	106.19%	119.17%	120.65%	94.10%	92.63%	89.68%	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	1.76	2.08	1.99	2.54	2.47	2.47	2.89	-7.92%
YoY %	-15.38%	4.52%	-21.65%	2.83%	0.00%	-14.53%	-	-
Horiz. %	60.90%	71.97%	68.86%	87.89%	85.47%	85.47%	100.00%	-
P/EPS	13.14	12.11	11.77	14.98	15.60	15.58	16.85	-4.05%
YoY %	8.51%	2.89%	-21.43%	-3.97%	0.13%	-7.54%	-	-
Horiz. %	77.98%	71.87%	69.85%	88.90%	92.58%	92.46%	100.00%	-
EY	7.61	8.26	8.49	6.68	6.41	6.42	5.93	4.24%
YoY %	-7.87%	-2.71%	27.10%	4.21%	-0.16%	8.26%	-	-
Horiz. %	128.33%	139.29%	143.17%	112.65%	108.09%	108.26%	100.00%	-
DY	3.45	3.85	4.28	3.26	3.15	3.13	3.44	0.04%
YoY %	-10.39%	-10.05%	31.29%	3.49%	0.64%	-9.01%	-	-
Horiz. %	100.29%	111.92%	124.42%	94.77%	91.57%	90.99%	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