[BIMB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

27-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 29.84%

YoY- 15.37%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Cumulative Result
Revenue	3,576,354	3,167,757	4,980,109	5,381,646	4,202,477	3,721,598	3,528,198	0.22%
YoY %	12.90%	-36.39%	-7.46%	28.06%	12.92%	5.48%	-	-
Horiz. %	101.36%	89.78%	141.15%	152.53%	119.11%	105.48%	100.00%	-
PBT	746,866	704,221	1,097,285	1,205,014	1,065,455	948,330	869,201	-2.49%
YoY %	6.06%	-35.82%	-8.94%	13.10%	12.35%	9.10%	-	-
Horiz. %	85.93%	81.02%	126.24%	138.63%	122.58%	109.10%	100.00%	-
Tax	-255,194	-169,916	-229,384	-269,645	-264,034	-244,700	-239,537	1.06%
YoY %	-50.19%	25.93%	14.93%	-2.13%	-7.90%	-2.16%	-	-
Horiz. %	106.54%	70.94%	95.76%	112.57%	110.23%	102.16%	100.00%	-
NP	491,672	534,305	867,901	935,369	801,421	703,630	629,664	-4.03%
YoY %	-7.98%	-38.44%	-7.21%	16.71%	13.90%	11.75%	-	-
Horiz. %	78.08%	84.86%	137.84%	148.55%	127.28%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	491,672	534,305	720,247	786,920	682,055	619,838	559,040	-2.11%
YoY %	-7.98%	-25.82%	-8.47%	15.37%	10.04%	10.88%	-	-
Horiz. %	87.95%	95.58%	128.84%	140.76%	122.00%	110.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.17%	24.13%	20.90%	22.38%	24.78%	25.80%	27.56%	-
YoY %	41.61%	15.45%	-6.61%	-9.69%	-3.95%	-6.39%	-	-
Horiz. %	123.98%	87.55%	75.83%	81.20%	89.91%	93.61%	100.00%	-
Total Cost	3,084,682	2,633,452	4,112,208	4,446,277	3,401,056	3,017,968	2,898,534	1.04%
YoY %	17.13%	-35.96%	-7.51%	30.73%	12.69%	4.12%	-	-
Horiz. %	106.42%	90.85%	141.87%	153.40%	117.34%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,789,097	6,393,687	6,507,369	5,892,704	5,029,891	4,536,542	3,876,379	9.78%
YoY %	6.18%	-1.75%	10.43%	17.15%	10.88%	17.03%	-	-
Horiz. %	175.14%	164.94%	167.87%	152.02%	129.76%	117.03%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	297,427	226,892	225,875	282,285	262,502	229,283	206,528	6.26%
YoY %	31.09%	0.45%	-19.98%	7.54%	14.49%	11.02%	-	-
Horiz. %	144.01%	109.86%	109.37%	136.68%	127.10%	111.02%	100.00%	-
Div Payout %	60.49%	42.47%	31.36%	35.87%	38.49%	36.99%	36.94%	-
YoY %	42.43%	35.43%	-12.57%	-6.81%	4.06%	0.14%	-	-
Horiz. %	163.75%	114.97%	84.89%	97.10%	104.20%	100.14%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	6,789,097	6,393,687	6,507,369	5,892,704	5,029,891	4,536,542	3,876,379	9.78%
YoY %	6.18%	-1.75%	10.43%	17.15%	10.88%	17.03%	-	-
Horiz. %	175.14%	164.94%	167.87%	152.02%	129.76%	117.03%	100.00%	-
NOSH	2,155,269	2,075,872	1,792,663	1,764,282	1,693,566	1,637,741	1,588,680	5.21%
YoY %	3.82%	15.80%	1.61%	4.18%	3.41%	3.09%	-	-
Horiz. %	135.66%	130.67%	112.84%	111.05%	106.60%	103.09%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	13.75%	16.87%	17.43%	17.38%	19.07%	18.91%	17.85%	-
YoY %	-18.49%	-3.21%	0.29%	-8.86%	0.85%	5.94%	-	-
Horiz. %	77.03%	94.51%	97.65%	97.37%	106.83%	105.94%	100.00%	-
ROE	7.24%	8.36%	11.07%	13.35%	13.56%	13.66%	14.42%	-
YoY %	-13.40%	-24.48%	-17.08%	-1.55%	-0.73%	-5.27%	-	-
Horiz. %	50.21%	57.98%	76.77%	92.58%	94.04%	94.73%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	165.94	152.60	277.80	305.03	248.14	227.24	222.08	-4.73%
YoY %	8.74%	-45.07%	-8.93%	22.93%	9.20%	2.32%	-	-
Horiz. %	74.72%	68.71%	125.09%	137.35%	111.73%	102.32%	100.00%	-
EPS	22.86	21.87	40.21	44.75	40.36	37.94	35.25	-6.96%
YoY %	4.53%	-45.61%	-10.15%	10.88%	6.38%	7.63%	-	-
Horiz. %	64.85%	62.04%	114.07%	126.95%	114.50%	107.63%	100.00%	-
DPS	13.80	10.93	12.60	16.00	15.50	14.00	13.00	0.99%
YoY %	26.26%	-13.25%	-21.25%	3.23%	10.71%	7.69%	-	-
Horiz. %	106.15%	84.08%	96.92%	123.08%	119.23%	107.69%	100.00%	-
NAPS	3.15	3.08	3.63	3.34	2.97	2.77	2.44	4.34%
YoY %	2.27%	-15.15%	8.68%	12.46%	7.22%	13.52%	-	-
Horiz. %	129.10%	126.23%	148.77%	136.89%	121.72%	113.52%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,764,282
RPS	157.79	139.77	219.73	237.45	185.42	164.20	155.67	0.22%
YoY %	12.89%	-36.39%	-7.46%	28.06%	12.92%	5.48%	-	-
Horiz. %	101.36%	89.79%	141.15%	152.53%	119.11%	105.48%	100.00%	-
EPS	21.69	23.57	31.78	34.72	30.09	27.35	24.67	-2.12%
YoY %	-7.98%	-25.83%	-8.47%	15.39%	10.02%	10.86%	-	-
Horiz. %	87.92%	95.54%	128.82%	140.74%	121.97%	110.86%	100.00%	-
DPS	13.12	10.01	9.97	12.45	11.58	10.12	9.11	6.26%
YoY %	31.07%	0.40%	-19.92%	7.51%	14.43%	11.09%	-	-
Horiz. %	144.02%	109.88%	109.44%	136.66%	127.11%	111.09%	100.00%	-
NAPS	2.9954	2.821	2.8711	2.5999	2.2193	2.0016	1.7103	9.78%
YoY %	6.18%	-1.74%	10.43%	17.15%	10.88%	17.03%	-	-
Horiz. %	175.14%	164.94%	167.87%	152.01%	129.76%	117.03%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	2.73	3.00	4.26	4.40	3.56	4.40	4.22	-
P/RPS	1.65	1.97	1.53	1.44	1.43	1.94	1.90	-2.32%
YoY %	-16.24%	28.76%	6.25%	0.70%	-26.29%	2.11%	-	-
Horiz. %	86.84%	103.68%	80.53%	75.79%	75.26%	102.11%	100.00%	-
P/EPS	11.97	11.66	10.60	9.86	8.84	11.63	11.99	-0.02%
YoY %	2.66%	10.00%	7.51%	11.54%	-23.99%	-3.00%	-	-
Horiz. %	99.83%	97.25%	88.41%	82.24%	73.73%	97.00%	100.00%	-
EY	8.36	8.58	9.43	10.14	11.31	8.60	8.34	0.03%
YoY %	-2.56%	-9.01%	-7.00%	-10.34%	31.51%	3.12%	-	-
Horiz. %	100.24%	102.88%	113.07%	121.58%	135.61%	103.12%	100.00%	-
DY	5.05	3.64	2.96	3.64	4.35	3.18	3.08	8.58%
YoY %	38.74%	22.97%	-18.68%	-16.32%	36.79%	3.25%	-	-
Horiz. %	163.96%	118.18%	96.10%	118.18%	141.23%	103.25%	100.00%	-
P/NAPS	0.87	0.97	1.17	1.32	1.20	1.59	1.73	-10.81%
YoY %	-10.31%	-17.09%	-11.36%	10.00%	-24.53%	-8.09%	-	-
Horiz. %	50.29%	56.07%	67.63%	76.30%	69.36%	91.91%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/23	28/02/22	26/02/21	27/02/20	28/02/19	28/02/18	27/02/17	-
Price	2.27	2.99	4.06	3.76	4.25	4.20	4.50	-
P/RPS	1.37	1.96	1.46	1.23	1.71	1.85	2.03	-6.34%
YoY %	-30.10%	34.25%	18.70%	-28.07%	-7.57%	-8.87%	-	-
Horiz. %	67.49%	96.55%	71.92%	60.59%	84.24%	91.13%	100.00%	-
P/EPS	9.95	11.62	10.11	8.43	10.55	11.10	12.79	-4.09%
YoY %	-14.37%	14.94%	19.93%	-20.09%	-4.95%	-13.21%	-	-
Horiz. %	77.80%	90.85%	79.05%	65.91%	82.49%	86.79%	100.00%	-
EY	10.05	8.61	9.90	11.86	9.48	9.01	7.82	4.26%
YoY %	16.72%	-13.03%	-16.53%	25.11%	5.22%	15.22%	-	-
Horiz. %	128.52%	110.10%	126.60%	151.66%	121.23%	115.22%	100.00%	-
DY	6.08	3.66	3.10	4.26	3.65	3.33	2.89	13.19%
YoY %	66.12%	18.06%	-27.23%	16.71%	9.61%	15.22%	-	-
Horiz. %	210.38%	126.64%	107.27%	147.40%	126.30%	115.22%	100.00%	-
P/NAPS	0.72	0.97	1.12	1.13	1.43	1.52	1.84	-14.47%
YoY %	-25.77%	-13.39%	-0.88%	-20.98%	-5.92%	-17.39%	-	-
Horiz. %	39.13%	52.72%	60.87%	61.41%	77.72%	82.61%	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