[BIMB] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.85%
YoY- 11.4%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,906,243 3,583,194 4,932,885 4,946,174 4,386,327 3,801,324 3,551,042 1.60%
PBT 749,066 687,466 1,088,805 1,207,263 1,111,425 975,745 902,878 -3.06%
Tax -245,223 -181,916 -227,336 -263,248 -268,993 -245,434 -252,746 -0.50%
NP 503,843 505,550 861,469 944,015 842,432 730,311 650,132 -4.15%
-
NP to SH 503,843 471,799 713,469 793,641 712,436 640,871 574,888 -2.17%
-
Tax Rate 32.74% 26.46% 20.88% 21.81% 24.20% 25.15% 27.99% -
Total Cost 3,402,400 3,077,644 4,071,416 4,002,159 3,543,895 3,071,013 2,900,910 2.69%
-
Net Worth 7,086,163 6,605,261 6,610,819 6,072,791 5,381,222 4,748,906 4,199,392 9.10%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 297,427 272,062 225,875 282,285 262,502 229,283 - -
Div Payout % 59.03% 57.66% 31.66% 35.57% 36.85% 35.78% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,086,163 6,605,261 6,610,819 6,072,791 5,381,222 4,748,906 4,199,392 9.10%
NOSH 2,244,005 2,155,269 1,853,650 1,792,663 1,764,282 1,693,566 1,637,741 5.38%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.90% 14.11% 17.46% 19.09% 19.21% 19.21% 18.31% -
ROE 7.11% 7.14% 10.79% 13.07% 13.24% 13.50% 13.69% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 176.40 167.63 267.88 276.92 251.87 226.53 219.01 -3.54%
EPS 22.75 22.07 38.74 44.43 40.91 38.19 35.46 -7.12%
DPS 13.43 12.73 12.27 16.00 15.07 13.66 0.00 -
NAPS 3.20 3.09 3.59 3.40 3.09 2.83 2.59 3.58%
Adjusted Per Share Value based on latest NOSH - 1,792,663
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 172.35 158.10 217.65 218.23 193.53 167.72 156.68 1.60%
EPS 22.23 20.82 31.48 35.02 31.43 28.28 25.36 -2.17%
DPS 13.12 12.00 9.97 12.45 11.58 10.12 0.00 -
NAPS 3.1265 2.9143 2.9168 2.6794 2.3743 2.0953 1.8528 9.10%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.15 2.95 4.23 3.25 4.31 3.93 4.45 -
P/RPS 1.22 1.76 1.58 1.17 1.71 1.73 2.03 -8.13%
P/EPS 9.45 13.37 10.92 7.31 10.54 10.29 12.55 -4.61%
EY 10.58 7.48 9.16 13.67 9.49 9.72 7.97 4.83%
DY 6.25 4.31 2.90 4.92 3.50 3.48 0.00 -
P/NAPS 0.67 0.95 1.18 0.96 1.39 1.39 1.72 -14.53%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 27/05/21 28/05/20 23/05/19 30/05/18 16/05/17 -
Price 1.87 2.92 3.88 3.61 4.55 3.86 4.48 -
P/RPS 1.06 1.74 1.45 1.30 1.81 1.70 2.05 -10.40%
P/EPS 8.22 13.23 10.01 8.12 11.12 10.11 12.64 -6.91%
EY 12.17 7.56 9.99 12.31 8.99 9.89 7.91 7.44%
DY 7.18 4.36 3.16 4.43 3.31 3.54 0.00 -
P/NAPS 0.58 0.94 1.08 1.06 1.47 1.36 1.73 -16.64%

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