[BIMB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -21.64%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,166,732 1,045,678 816,276 1,259,337 1,352,457 1,121,108 946,035 3.55%
PBT 204,053 187,311 76,405 302,784 266,607 258,199 216,076 -0.94%
Tax -45,769 -61,573 3,233 -38,560 -55,603 -60,128 -42,715 1.15%
NP 158,284 125,738 79,638 264,224 211,004 198,071 173,361 -1.50%
-
NP to SH 158,284 125,738 79,638 222,174 180,858 161,385 149,635 0.94%
-
Tax Rate 22.43% 32.87% -4.23% 12.74% 20.86% 23.29% 19.77% -
Total Cost 1,008,448 919,940 736,638 995,113 1,141,453 923,037 772,674 4.53%
-
Net Worth 7,411,367 6,789,097 6,393,687 6,507,369 5,892,704 5,029,891 4,536,542 8.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 95,645 297,427 - - - - - -
Div Payout % 60.43% 236.55% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 7,411,367 6,789,097 6,393,687 6,507,369 5,892,704 5,029,891 4,536,542 8.52%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.57% 12.02% 9.76% 20.98% 15.60% 17.67% 18.33% -
ROE 2.14% 1.85% 1.25% 3.41% 3.07% 3.21% 3.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.48 48.52 39.32 70.25 76.66 66.20 57.76 -1.89%
EPS 6.98 5.83 3.84 12.39 10.25 9.53 9.14 -4.39%
DPS 4.22 13.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.15 3.08 3.63 3.34 2.97 2.77 2.80%
Adjusted Per Share Value based on latest NOSH - 2,075,872
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.52 46.18 36.05 55.61 59.72 49.51 41.78 3.55%
EPS 6.99 5.55 3.52 9.81 7.99 7.13 6.61 0.93%
DPS 4.22 13.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2728 2.998 2.8234 2.8736 2.6022 2.2212 2.0033 8.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.21 2.73 3.00 4.26 4.40 3.56 4.40 -
P/RPS 4.29 5.63 7.63 6.06 5.74 5.38 7.62 -9.12%
P/EPS 31.65 46.79 78.20 34.37 42.92 37.36 48.16 -6.75%
EY 3.16 2.14 1.28 2.91 2.33 2.68 2.08 7.21%
DY 1.91 5.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.87 0.97 1.17 1.32 1.20 1.59 -13.19%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 -
Price 2.50 2.27 2.99 4.06 3.76 4.25 4.20 -
P/RPS 4.86 4.68 7.60 5.78 4.90 6.42 7.27 -6.48%
P/EPS 35.80 38.91 77.94 32.76 36.68 44.60 45.97 -4.07%
EY 2.79 2.57 1.28 3.05 2.73 2.24 2.18 4.19%
DY 1.69 6.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.97 1.12 1.13 1.43 1.52 -10.90%

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