[BIMB] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 21.94%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,138,455 933,683 746,219 1,332,009 1,193,752 1,089,835 912,736 3.74%
PBT 197,106 219,035 152,841 220,408 317,803 296,345 270,826 -5.15%
Tax -56,565 -76,175 -51,211 -50,898 -63,256 -63,965 -67,980 -3.01%
NP 140,541 142,860 101,630 169,510 254,547 232,380 202,846 -5.92%
-
NP to SH 140,541 142,860 101,630 135,810 208,384 198,624 183,434 -4.34%
-
Tax Rate 28.70% 34.78% 33.51% 23.09% 19.90% 21.58% 25.10% -
Total Cost 997,914 790,823 644,589 1,162,499 939,205 857,455 709,890 5.83%
-
Net Worth 7,456,696 6,810,650 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 8.37%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 285,348 - 272,062 225,875 282,285 262,502 229,283 3.71%
Div Payout % 203.04% - 267.70% 166.32% 135.46% 132.16% 125.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 7,456,696 6,810,650 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 8.37%
NOSH 2,266,473 2,155,269 2,075,872 1,792,663 1,764,282 1,693,566 1,637,741 5.56%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.34% 15.30% 13.62% 12.73% 21.32% 21.32% 22.22% -
ROE 1.88% 2.10% 1.30% 2.08% 3.46% 3.87% 3.99% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 50.23 43.32 29.98 74.30 67.66 64.35 55.73 -1.71%
EPS 6.20 6.63 4.08 7.58 11.81 11.73 11.20 -9.38%
DPS 12.59 0.00 10.93 12.60 16.00 15.50 14.00 -1.75%
NAPS 3.29 3.16 3.13 3.64 3.41 3.03 2.81 2.66%
Adjusted Per Share Value based on latest NOSH - 2,155,269
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 50.23 41.20 32.92 58.77 52.67 48.09 40.27 3.75%
EPS 6.20 6.30 4.48 5.99 9.19 8.76 8.09 -4.33%
DPS 12.59 0.00 12.00 9.97 12.45 11.58 10.12 3.70%
NAPS 3.29 3.005 3.4375 2.8791 2.6544 2.2641 2.0305 8.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.14 2.57 3.01 3.50 3.96 3.79 4.39 -
P/RPS 4.26 5.93 10.04 4.71 5.85 5.89 7.88 -9.73%
P/EPS 34.51 38.77 73.72 46.20 33.53 32.32 39.19 -2.09%
EY 2.90 2.58 1.36 2.16 2.98 3.09 2.55 2.16%
DY 5.88 0.00 3.63 3.60 4.04 4.09 3.19 10.72%
P/NAPS 0.65 0.81 0.96 0.96 1.16 1.25 1.56 -13.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 29/11/21 30/11/20 29/11/19 28/11/18 30/11/17 -
Price 2.24 2.56 2.92 3.65 4.16 3.62 4.30 -
P/RPS 4.46 5.91 9.74 4.91 6.15 5.63 7.72 -8.73%
P/EPS 36.12 38.62 71.52 48.18 35.22 30.87 38.39 -1.01%
EY 2.77 2.59 1.40 2.08 2.84 3.24 2.60 1.06%
DY 5.62 0.00 3.74 3.45 3.85 4.28 3.26 9.49%
P/NAPS 0.68 0.81 0.93 1.00 1.22 1.19 1.53 -12.63%

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