[BIMB] YoY Quarter Result on 30-Sep-2018 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 32.49%

YoY- 8.28%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	746,219	1,332,009	1,193,752	1,089,835	912,736	874,542	802,562	-1.20%
YoY %	-43.98%	11.58%	9.54%	19.40%	4.37%	8.97%	-	-
Horiz. %	92.98%	165.97%	148.74%	135.79%	113.73%	108.97%	100.00%	-
PBT	152,841	220,408	317,803	296,345	270,826	226,927	203,989	-4.69%
YoY %	-30.66%	-30.65%	7.24%	9.42%	19.34%	11.24%	-	-
Horiz. %	74.93%	108.05%	155.79%	145.27%	132.77%	111.24%	100.00%	-
Tax	-51,211	-50,898	-63,256	-63,965	-67,980	-68,600	-69,319	-4.91%
YoY %	-0.61%	19.54%	1.11%	5.91%	0.90%	1.04%	-	-
Horiz. %	73.88%	73.43%	91.25%	92.28%	98.07%	98.96%	100.00%	-
NP	101,630	169,510	254,547	232,380	202,846	158,327	134,670	-4.57%
YoY %	-40.04%	-33.41%	9.54%	14.56%	28.12%	17.57%	-	-
Horiz. %	75.47%	125.87%	189.02%	172.56%	150.62%	117.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,630	135,810	208,384	198,624	183,434	140,606	119,822	-2.70%
YoY %	-25.17%	-34.83%	4.91%	8.28%	30.46%	17.35%	-	-
Horiz. %	84.82%	113.34%	173.91%	165.77%	153.09%	117.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.51%	23.09%	19.90%	21.58%	25.10%	30.23%	33.98%	-
YoY %	45.13%	16.03%	-7.78%	-14.02%	-16.97%	-11.04%	-	-
Horiz. %	98.62%	67.95%	58.56%	63.51%	73.87%	88.96%	100.00%	-
Total Cost	644,589	1,162,499	939,205	857,455	709,890	716,215	667,892	-0.58%
YoY %	-44.55%	23.77%	9.53%	20.79%	-0.88%	7.24%	-	-
Horiz. %	96.51%	174.05%	140.62%	128.38%	106.29%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,790,980	6,525,296	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	14.93%
YoY %	19.40%	8.46%	17.24%	11.50%	12.27%	21.37%	-	-
Horiz. %	230.69%	193.21%	178.14%	151.94%	136.27%	121.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	272,062	225,875	282,285	262,502	229,283	206,539	188,137	6.33%
YoY %	20.45%	-19.98%	7.54%	14.49%	11.01%	9.78%	-	-
Horiz. %	144.61%	120.06%	150.04%	139.53%	121.87%	109.78%	100.00%	-
Div Payout %	267.70%	166.32%	135.46%	132.16%	125.00%	146.89%	157.01%	-
YoY %	60.95%	22.78%	2.50%	5.73%	-14.90%	-6.45%	-	-
Horiz. %	170.50%	105.93%	86.27%	84.17%	79.61%	93.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	7,790,980	6,525,296	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	14.93%
YoY %	19.40%	8.46%	17.24%	11.50%	12.27%	21.37%	-	-
Horiz. %	230.69%	193.21%	178.14%	151.94%	136.27%	121.37%	100.00%	-
NOSH	2,075,872	1,792,663	1,764,282	1,693,566	1,637,741	1,588,768	1,542,110	5.07%
YoY %	15.80%	1.61%	4.18%	3.41%	3.08%	3.03%	-	-
Horiz. %	134.61%	116.25%	114.41%	109.82%	106.20%	103.03%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	13.62%	12.73%	21.32%	21.32%	22.22%	18.10%	16.78%	-
YoY %	6.99%	-40.29%	0.00%	-4.05%	22.76%	7.87%	-	-
Horiz. %	81.17%	75.86%	127.06%	127.06%	132.42%	107.87%	100.00%	-
ROE	1.30%	2.08%	3.46%	3.87%	3.99%	3.43%	3.55%	-
YoY %	-37.50%	-39.88%	-10.59%	-3.01%	16.33%	-3.38%	-	-
Horiz. %	36.62%	58.59%	97.46%	109.01%	112.39%	96.62%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	29.98	74.30	67.66	64.35	55.73	55.05	52.04	-8.77%
YoY %	-59.65%	9.81%	5.14%	15.47%	1.24%	5.78%	-	-
Horiz. %	57.61%	142.77%	130.02%	123.65%	107.09%	105.78%	100.00%	-
EPS	4.08	7.58	11.81	11.73	11.20	8.85	7.77	-10.17%
YoY %	-46.17%	-35.82%	0.68%	4.73%	26.55%	13.90%	-	-
Horiz. %	52.51%	97.55%	151.99%	150.97%	144.14%	113.90%	100.00%	-
DPS	10.93	12.60	16.00	15.50	14.00	13.00	12.20	-1.81%
YoY %	-13.25%	-21.25%	3.23%	10.71%	7.69%	6.56%	-	-
Horiz. %	89.59%	103.28%	131.15%	127.05%	114.75%	106.56%	100.00%	-
NAPS	3.13	3.64	3.41	3.03	2.81	2.58	2.19	6.12%
YoY %	-14.01%	6.74%	12.54%	7.83%	8.91%	17.81%	-	-
Horiz. %	142.92%	166.21%	155.71%	138.36%	128.31%	117.81%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,693,566
RPS	32.92	58.77	52.67	48.09	40.27	38.59	35.41	-1.20%
YoY %	-43.99%	11.58%	9.52%	19.42%	4.35%	8.98%	-	-
Horiz. %	92.97%	165.97%	148.74%	135.81%	113.72%	108.98%	100.00%	-
EPS	4.48	5.99	9.19	8.76	8.09	6.20	5.29	-2.72%
YoY %	-25.21%	-34.82%	4.91%	8.28%	30.48%	17.20%	-	-
Horiz. %	84.69%	113.23%	173.72%	165.60%	152.93%	117.20%	100.00%	-
DPS	12.00	9.97	12.45	11.58	10.12	9.11	8.30	6.33%
YoY %	20.36%	-19.92%	7.51%	14.43%	11.09%	9.76%	-	-
Horiz. %	144.58%	120.12%	150.00%	139.52%	121.93%	109.76%	100.00%	-
NAPS	3.4375	2.8791	2.6544	2.2641	2.0305	1.8085	1.4901	14.93%
YoY %	19.39%	8.47%	17.24%	11.50%	12.28%	21.37%	-	-
Horiz. %	230.69%	193.22%	178.14%	151.94%	136.27%	121.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	3.01	3.50	3.96	3.79	4.39	4.14	4.01	-
P/RPS	10.04	4.71	5.85	5.89	7.88	7.52	7.71	4.49%
YoY %	113.16%	-19.49%	-0.68%	-25.25%	4.79%	-2.46%	-	-
Horiz. %	130.22%	61.09%	75.88%	76.39%	102.20%	97.54%	100.00%	-
P/EPS	73.72	46.20	33.53	32.32	39.19	46.78	51.61	6.11%
YoY %	59.57%	37.79%	3.74%	-17.53%	-16.22%	-9.36%	-	-
Horiz. %	142.84%	89.52%	64.97%	62.62%	75.93%	90.64%	100.00%	-
EY	1.36	2.16	2.98	3.09	2.55	2.14	1.94	-5.74%
YoY %	-37.04%	-27.52%	-3.56%	21.18%	19.16%	10.31%	-	-
Horiz. %	70.10%	111.34%	153.61%	159.28%	131.44%	110.31%	100.00%	-
DY	3.63	3.60	4.04	4.09	3.19	3.14	3.04	2.99%
YoY %	0.83%	-10.89%	-1.22%	28.21%	1.59%	3.29%	-	-
Horiz. %	119.41%	118.42%	132.89%	134.54%	104.93%	103.29%	100.00%	-
P/NAPS	0.96	0.96	1.16	1.25	1.56	1.60	1.83	-10.18%
YoY %	0.00%	-17.24%	-7.20%	-19.87%	-2.50%	-12.57%	-	-
Horiz. %	52.46%	52.46%	63.39%	68.31%	85.25%	87.43%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/21	30/11/20	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	-
Price	2.92	3.65	4.16	3.62	4.30	4.13	3.90	-
P/RPS	9.74	4.91	6.15	5.63	7.72	7.50	7.49	4.47%
YoY %	98.37%	-20.16%	9.24%	-27.07%	2.93%	0.13%	-	-
Horiz. %	130.04%	65.55%	82.11%	75.17%	103.07%	100.13%	100.00%	-
P/EPS	71.52	48.18	35.22	30.87	38.39	46.67	50.19	6.07%
YoY %	48.44%	36.80%	14.09%	-19.59%	-17.74%	-7.01%	-	-
Horiz. %	142.50%	96.00%	70.17%	61.51%	76.49%	92.99%	100.00%	-
EY	1.40	2.08	2.84	3.24	2.60	2.14	1.99	-5.68%
YoY %	-32.69%	-26.76%	-12.35%	24.62%	21.50%	7.54%	-	-
Horiz. %	70.35%	104.52%	142.71%	162.81%	130.65%	107.54%	100.00%	-
DY	3.74	3.45	3.85	4.28	3.26	3.15	3.13	3.00%
YoY %	8.41%	-10.39%	-10.05%	31.29%	3.49%	0.64%	-	-
Horiz. %	119.49%	110.22%	123.00%	136.74%	104.15%	100.64%	100.00%	-
P/NAPS	0.93	1.00	1.22	1.19	1.53	1.60	1.78	-10.24%
YoY %	-7.00%	-18.03%	2.52%	-22.22%	-4.38%	-10.11%	-	-
Horiz. %	52.25%	56.18%	68.54%	66.85%	85.96%	89.89%	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