[BIMB] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -4.41%
YoY- 6.85%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,095,888 3,167,757 3,135,308 4,887,150 4,787,392 4,980,109 4,961,029 -26.99%
PBT 637,296 704,221 837,088 1,224,498 1,253,412 1,097,285 1,059,334 -28.75%
Tax -213,628 -169,916 -230,865 -300,162 -278,200 -229,384 -254,432 -11.00%
NP 423,668 534,305 606,222 924,336 975,212 867,901 804,902 -34.83%
-
NP to SH 423,668 534,305 606,222 774,146 809,836 720,247 664,097 -25.91%
-
Tax Rate 33.52% 24.13% 27.58% 24.51% 22.20% 20.90% 24.02% -
Total Cost 2,672,220 2,633,452 2,529,085 3,962,814 3,812,180 4,112,208 4,156,126 -25.52%
-
Net Worth 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 0.81%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 226,892 362,749 - - 225,875 301,167 -
Div Payout % - 42.47% 59.84% - - 31.36% 45.35% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 0.81%
NOSH 2,155,269 2,075,872 2,075,872 2,075,872 1,853,650 1,792,663 1,792,663 13.07%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.68% 16.87% 19.34% 18.91% 20.37% 17.43% 16.22% -
ROE 6.41% 8.36% 7.78% 10.36% 12.25% 11.07% 10.18% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 144.83 152.60 125.96 241.39 259.98 277.80 276.74 -35.08%
EPS 19.80 21.87 23.61 40.04 43.96 40.21 37.09 -34.21%
DPS 0.00 10.93 14.57 0.00 0.00 12.60 16.80 -
NAPS 3.09 3.08 3.13 3.69 3.59 3.63 3.64 -10.35%
Adjusted Per Share Value based on latest NOSH - 2,075,872
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 136.59 139.77 138.33 215.63 211.23 219.73 218.89 -26.99%
EPS 18.69 23.57 26.75 34.16 35.73 31.78 29.30 -25.91%
DPS 0.00 10.01 16.01 0.00 0.00 9.97 13.29 -
NAPS 2.9143 2.821 3.4375 3.2962 2.9168 2.8711 2.8791 0.81%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.95 3.00 3.01 3.88 4.23 4.26 3.50 -
P/RPS 2.04 1.97 2.39 1.61 1.63 1.53 1.26 37.92%
P/EPS 14.88 11.66 12.36 10.15 9.62 10.60 9.45 35.38%
EY 6.72 8.58 8.09 9.85 10.40 9.43 10.58 -26.12%
DY 0.00 3.64 4.84 0.00 0.00 2.96 4.80 -
P/NAPS 0.95 0.97 0.96 1.05 1.18 1.17 0.96 -0.69%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 29/11/21 30/08/21 27/05/21 26/02/21 30/11/20 -
Price 2.92 2.99 2.92 3.97 3.88 4.06 3.65 -
P/RPS 2.02 1.96 2.32 1.64 1.49 1.46 1.32 32.83%
P/EPS 14.73 11.62 11.99 10.38 8.82 10.11 9.85 30.80%
EY 6.79 8.61 8.34 9.63 11.33 9.90 10.15 -23.52%
DY 0.00 3.66 4.99 0.00 0.00 3.10 4.60 -
P/NAPS 0.94 0.97 0.93 1.08 1.08 1.12 1.00 -4.04%

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