[BIMB] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 7.56%

YoY- 4.86%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	5,073,229	4,653,965	4,027,404	3,632,374	3,532,055	3,187,846	2,935,052	9.54%
YoY %	9.01%	15.56%	10.88%	2.84%	10.80%	8.61%	-	-
Horiz. %	172.85%	158.56%	137.22%	123.76%	120.34%	108.61%	100.00%	-
PBT	1,061,108	1,196,606	1,023,332	936,322	865,394	854,026	816,237	4.46%
YoY %	-11.32%	16.93%	9.29%	8.20%	1.33%	4.63%	-	-
Horiz. %	130.00%	146.60%	125.37%	114.71%	106.02%	104.63%	100.00%	-
Tax	-246,427	-274,170	-246,621	-250,470	-213,057	-255,933	-254,022	-0.50%
YoY %	10.12%	-11.17%	1.54%	-17.56%	16.75%	-0.75%	-	-
Horiz. %	97.01%	107.93%	97.09%	98.60%	83.87%	100.75%	100.00%	-
NP	814,681	922,436	776,711	685,852	652,337	598,093	562,215	6.37%
YoY %	-11.68%	18.76%	13.25%	5.14%	9.07%	6.38%	-	-
Horiz. %	144.91%	164.07%	138.15%	121.99%	116.03%	106.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	678,931	767,447	670,305	609,671	581,436	539,316	438,569	7.54%
YoY %	-11.53%	14.49%	9.95%	4.86%	7.81%	22.97%	-	-
Horiz. %	154.81%	174.99%	152.84%	139.01%	132.58%	122.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	22.91%	24.10%	26.75%	24.62%	29.97%	31.12%	-
YoY %	1.35%	-4.94%	-9.91%	8.65%	-17.85%	-3.70%	-	-
Horiz. %	74.61%	73.62%	77.44%	85.96%	79.11%	96.30%	100.00%	-
Total Cost	4,258,548	3,731,529	3,250,693	2,946,522	2,879,718	2,589,753	2,372,837	10.22%
YoY %	14.12%	14.79%	10.32%	2.32%	11.20%	9.14%	-	-
Horiz. %	179.47%	157.26%	137.00%	124.18%	121.36%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	13.43%
YoY %	8.46%	17.24%	11.50%	12.27%	21.37%	10.31%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.89%	110.31%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	225,875	282,285	262,502	229,283	206,539	188,137	219,531	0.47%
YoY %	-19.98%	7.54%	14.49%	11.01%	9.78%	-14.30%	-	-
Horiz. %	102.89%	128.59%	119.57%	104.44%	94.08%	85.70%	100.00%	-
Div Payout %	33.27%	36.78%	39.16%	37.61%	35.52%	34.88%	50.06%	-
YoY %	-9.54%	-6.08%	4.12%	5.88%	1.83%	-30.32%	-	-
Horiz. %	66.46%	73.47%	78.23%	75.13%	70.95%	69.68%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	13.43%
YoY %	8.46%	17.24%	11.50%	12.27%	21.37%	10.31%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.89%	110.31%	100.00%	-
NOSH	1,792,663	1,764,282	1,693,566	1,637,741	1,588,768	1,542,110	1,493,408	3.08%
YoY %	1.61%	4.18%	3.41%	3.08%	3.03%	3.26%	-	-
Horiz. %	120.04%	118.14%	113.40%	109.66%	106.39%	103.26%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	16.06%	19.82%	19.29%	18.88%	18.47%	18.76%	19.16%	-
YoY %	-18.97%	2.75%	2.17%	2.22%	-1.55%	-2.09%	-	-
Horiz. %	83.82%	103.44%	100.68%	98.54%	96.40%	97.91%	100.00%	-
ROE	10.40%	12.76%	13.06%	13.25%	14.18%	15.97%	14.33%	-
YoY %	-18.50%	-2.30%	-1.43%	-6.56%	-11.21%	11.44%	-	-
Horiz. %	72.58%	89.04%	91.14%	92.46%	98.95%	111.44%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	283.00	263.79	237.81	221.79	222.31	206.72	196.53	6.25%
YoY %	7.28%	10.92%	7.22%	-0.23%	7.54%	5.18%	-	-
Horiz. %	144.00%	134.22%	121.00%	112.85%	113.12%	105.18%	100.00%	-
EPS	37.87	43.50	39.58	37.23	36.60	34.97	29.37	4.32%
YoY %	-12.94%	9.90%	6.31%	1.72%	4.66%	19.07%	-	-
Horiz. %	128.94%	148.11%	134.76%	126.76%	124.62%	119.07%	100.00%	-
DPS	12.60	16.00	15.50	14.00	13.00	12.20	14.70	-2.53%
YoY %	-21.25%	3.23%	10.71%	7.69%	6.56%	-17.01%	-	-
Horiz. %	85.71%	108.84%	105.44%	95.24%	88.44%	82.99%	100.00%	-
NAPS	3.64	3.41	3.03	2.81	2.58	2.19	2.05	10.03%
YoY %	6.74%	12.54%	7.83%	8.91%	17.81%	6.83%	-	-
Horiz. %	177.56%	166.34%	147.80%	137.07%	125.85%	106.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,637,741
RPS	223.84	205.34	177.69	160.27	155.84	140.65	129.50	9.54%
YoY %	9.01%	15.56%	10.87%	2.84%	10.80%	8.61%	-	-
Horiz. %	172.85%	158.56%	137.21%	123.76%	120.34%	108.61%	100.00%	-
EPS	29.96	33.86	29.57	26.90	25.65	23.80	19.35	7.55%
YoY %	-11.52%	14.51%	9.93%	4.87%	7.77%	23.00%	-	-
Horiz. %	154.83%	174.99%	152.82%	139.02%	132.56%	123.00%	100.00%	-
DPS	9.97	12.45	11.58	10.12	9.11	8.30	9.69	0.47%
YoY %	-19.92%	7.51%	14.43%	11.09%	9.76%	-14.34%	-	-
Horiz. %	102.89%	128.48%	119.50%	104.44%	94.01%	85.66%	100.00%	-
NAPS	2.8791	2.6544	2.2641	2.0305	1.8085	1.4901	1.3508	13.42%
YoY %	8.47%	17.24%	11.50%	12.28%	21.37%	10.31%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.88%	110.31%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	3.50	3.96	3.79	4.39	4.14	4.01	4.33	-
P/RPS	1.24	1.50	1.59	1.98	1.86	1.94	2.20	-9.10%
YoY %	-17.33%	-5.66%	-19.70%	6.45%	-4.12%	-11.82%	-	-
Horiz. %	56.36%	68.18%	72.27%	90.00%	84.55%	88.18%	100.00%	-
P/EPS	9.24	9.10	9.58	11.79	11.31	11.47	14.74	-7.48%
YoY %	1.54%	-5.01%	-18.74%	4.24%	-1.39%	-22.18%	-	-
Horiz. %	62.69%	61.74%	64.99%	79.99%	76.73%	77.82%	100.00%	-
EY	10.82	10.98	10.44	8.48	8.84	8.72	6.78	8.09%
YoY %	-1.46%	5.17%	23.11%	-4.07%	1.38%	28.61%	-	-
Horiz. %	159.59%	161.95%	153.98%	125.07%	130.38%	128.61%	100.00%	-
DY	3.60	4.04	4.09	3.19	3.14	3.04	3.39	1.00%
YoY %	-10.89%	-1.22%	28.21%	1.59%	3.29%	-10.32%	-	-
Horiz. %	106.19%	119.17%	120.65%	94.10%	92.63%	89.68%	100.00%	-
P/NAPS	0.96	1.16	1.25	1.56	1.60	1.83	2.11	-12.28%
YoY %	-17.24%	-7.20%	-19.87%	-2.50%	-12.57%	-13.27%	-	-
Horiz. %	45.50%	54.98%	59.24%	73.93%	75.83%	86.73%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/20	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	-
Price	3.70	4.16	3.60	4.30	4.13	3.90	4.27	-
P/RPS	1.31	1.58	1.51	1.94	1.86	1.89	2.17	-8.06%
YoY %	-17.09%	4.64%	-22.16%	4.30%	-1.59%	-12.90%	-	-
Horiz. %	60.37%	72.81%	69.59%	89.40%	85.71%	87.10%	100.00%	-
P/EPS	9.77	9.56	9.10	11.55	11.29	11.15	14.54	-6.40%
YoY %	2.20%	5.05%	-21.21%	2.30%	1.26%	-23.31%	-	-
Horiz. %	67.19%	65.75%	62.59%	79.44%	77.65%	76.69%	100.00%	-
EY	10.24	10.46	10.99	8.66	8.86	8.97	6.88	6.84%
YoY %	-2.10%	-4.82%	26.91%	-2.26%	-1.23%	30.38%	-	-
Horiz. %	148.84%	152.03%	159.74%	125.87%	128.78%	130.38%	100.00%	-
DY	3.41	3.85	4.31	3.26	3.15	3.13	3.44	-0.14%
YoY %	-11.43%	-10.67%	32.21%	3.49%	0.64%	-9.01%	-	-
Horiz. %	99.13%	111.92%	125.29%	94.77%	91.57%	90.99%	100.00%	-
P/NAPS	1.02	1.22	1.19	1.53	1.60	1.78	2.08	-11.18%
YoY %	-16.39%	2.52%	-22.22%	-4.38%	-10.11%	-14.42%	-	-
Horiz. %	49.04%	58.65%	57.21%	73.56%	76.92%	85.58%	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