[BIMB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 35.09%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,121,108 946,035 880,400 884,257 761,496 729,075 665,159 9.08%
PBT 258,199 216,076 204,068 200,261 219,851 220,704 198,478 4.47%
Tax -60,128 -42,715 -48,485 -22,005 -56,449 -81,991 -59,831 0.08%
NP 198,071 173,361 155,583 178,256 163,402 138,713 138,647 6.12%
-
NP to SH 161,385 149,635 139,468 161,864 153,905 60,145 68,616 15.31%
-
Tax Rate 23.29% 19.77% 23.76% 10.99% 25.68% 37.15% 30.14% -
Total Cost 923,037 772,674 724,817 706,001 598,094 590,362 526,512 9.80%
-
Net Worth 5,029,891 4,536,542 3,876,379 3,406,851 2,943,619 1,080,830 2,016,951 16.44%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 37,350 -
Div Payout % - - - - - - 54.43% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,029,891 4,536,542 3,876,379 3,406,851 2,943,619 1,080,830 2,016,951 16.44%
NOSH 1,693,566 1,637,741 1,588,680 1,541,561 1,494,223 1,080,830 1,067,170 7.99%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.67% 18.33% 17.67% 20.16% 21.46% 19.03% 20.84% -
ROE 3.21% 3.30% 3.60% 4.75% 5.23% 5.56% 3.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 66.20 57.76 55.42 57.36 50.96 67.46 62.33 1.00%
EPS 9.53 9.14 8.78 10.50 10.30 5.56 6.43 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.97 2.77 2.44 2.21 1.97 1.00 1.89 7.82%
Adjusted Per Share Value based on latest NOSH - 1,541,561
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 49.51 41.78 38.88 39.05 33.63 32.20 29.37 9.08%
EPS 7.13 6.61 6.16 7.15 6.80 2.66 3.03 15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
NAPS 2.2212 2.0033 1.7118 1.5044 1.2999 0.4773 0.8907 16.44%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.56 4.40 4.22 3.83 4.07 4.54 2.81 -
P/RPS 5.38 7.62 7.61 6.68 7.99 6.73 4.51 2.98%
P/EPS 37.36 48.16 48.07 36.48 39.51 81.59 43.70 -2.57%
EY 2.68 2.08 2.08 2.74 2.53 1.23 2.29 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.20 1.59 1.73 1.73 2.07 4.54 1.49 -3.54%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 26/02/16 13/03/15 26/02/14 27/02/13 -
Price 4.25 4.20 4.50 3.52 3.99 3.88 3.12 -
P/RPS 6.42 7.27 8.12 6.14 7.83 5.75 5.01 4.21%
P/EPS 44.60 45.97 51.26 33.52 38.74 69.73 48.52 -1.39%
EY 2.24 2.18 1.95 2.98 2.58 1.43 2.06 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 1.43 1.52 1.84 1.59 2.03 3.88 1.65 -2.35%

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