[BIMB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.75%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,089,835 912,736 874,542 802,562 744,485 696,026 641,585 9.22%
PBT 296,345 270,826 226,927 203,989 194,464 196,693 178,361 8.82%
Tax -63,965 -67,980 -68,600 -69,319 -55,360 -53,931 -58,006 1.64%
NP 232,380 202,846 158,327 134,670 139,104 142,762 120,355 11.58%
-
NP to SH 198,624 183,434 140,606 119,822 125,297 75,459 60,553 21.88%
-
Tax Rate 21.58% 25.10% 30.23% 33.98% 28.47% 27.42% 32.52% -
Total Cost 857,455 709,890 716,215 667,892 605,381 553,264 521,230 8.64%
-
Net Worth 5,131,504 4,602,052 4,099,022 3,377,222 3,061,487 2,134,625 1,066,933 29.90%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 262,502 229,283 206,539 188,137 219,531 - - -
Div Payout % 132.16% 125.00% 146.89% 157.01% 175.21% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,131,504 4,602,052 4,099,022 3,377,222 3,061,487 2,134,625 1,066,933 29.90%
NOSH 1,693,566 1,637,741 1,588,768 1,542,110 1,493,408 1,067,312 1,066,933 8.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 21.32% 22.22% 18.10% 16.78% 18.68% 20.51% 18.76% -
ROE 3.87% 3.99% 3.43% 3.55% 4.09% 3.54% 5.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 64.35 55.73 55.05 52.04 49.85 65.21 60.13 1.13%
EPS 11.73 11.20 8.85 7.77 8.39 7.07 5.68 12.84%
DPS 15.50 14.00 13.00 12.20 14.70 0.00 0.00 -
NAPS 3.03 2.81 2.58 2.19 2.05 2.00 1.00 20.28%
Adjusted Per Share Value based on latest NOSH - 1,542,110
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.09 40.27 38.59 35.41 32.85 30.71 28.31 9.22%
EPS 8.76 8.09 6.20 5.29 5.53 3.33 2.67 21.88%
DPS 11.58 10.12 9.11 8.30 9.69 0.00 0.00 -
NAPS 2.2641 2.0305 1.8085 1.4901 1.3508 0.9418 0.4707 29.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.79 4.39 4.14 4.01 4.33 4.80 3.02 -
P/RPS 5.89 7.88 7.52 7.71 8.69 7.36 5.02 2.69%
P/EPS 32.32 39.19 46.78 51.61 51.61 67.89 53.21 -7.96%
EY 3.09 2.55 2.14 1.94 1.94 1.47 1.88 8.63%
DY 4.09 3.19 3.14 3.04 3.39 0.00 0.00 -
P/NAPS 1.25 1.56 1.60 1.83 2.11 2.40 3.02 -13.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 30/11/16 30/11/15 25/11/14 27/11/13 29/11/12 -
Price 3.62 4.30 4.13 3.90 4.27 4.51 2.91 -
P/RPS 5.63 7.72 7.50 7.49 8.57 6.92 4.84 2.55%
P/EPS 30.87 38.39 46.67 50.19 50.89 63.79 51.27 -8.10%
EY 3.24 2.60 2.14 1.99 1.96 1.57 1.95 8.82%
DY 4.28 3.26 3.15 3.13 3.44 0.00 0.00 -
P/NAPS 1.19 1.53 1.60 1.78 2.08 2.26 2.91 -13.84%

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