[BIMB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 9.36%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,448,308 4,415,444 3,576,354 3,374,234 3,193,986 3,095,888 3,167,757 25.47%
PBT 691,340 646,096 746,866 746,073 681,040 637,296 704,221 -1.22%
Tax -182,890 -173,744 -255,194 -258,161 -234,892 -213,628 -169,916 5.04%
NP 508,450 472,352 491,672 487,912 446,148 423,668 534,305 -3.26%
-
NP to SH 508,450 472,352 491,672 487,912 446,148 423,668 534,305 -3.26%
-
Tax Rate 26.45% 26.89% 34.17% 34.60% 34.49% 33.52% 24.13% -
Total Cost 3,939,858 3,943,092 3,084,682 2,886,322 2,747,838 2,672,220 2,633,452 30.90%
-
Net Worth 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 9.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 297,427 - - - 226,892 -
Div Payout % - - 60.49% - - - 42.47% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 6,605,261 6,393,687 9.12%
NOSH 2,266,473 2,244,005 2,155,269 2,155,269 2,155,269 2,155,269 2,075,872 6.04%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.43% 10.70% 13.75% 14.46% 13.97% 13.68% 16.87% -
ROE 6.98% 6.67% 7.24% 7.16% 6.70% 6.41% 8.36% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 197.21 199.39 165.94 156.56 148.19 144.83 152.60 18.70%
EPS 22.74 21.32 22.86 22.69 20.78 19.80 21.87 2.64%
DPS 0.00 0.00 13.80 0.00 0.00 0.00 10.93 -
NAPS 3.23 3.20 3.15 3.16 3.09 3.09 3.08 3.22%
Adjusted Per Share Value based on latest NOSH - 2,155,269
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 196.43 194.98 157.93 149.00 141.04 136.71 139.89 25.47%
EPS 22.45 20.86 21.71 21.55 19.70 18.71 23.59 -3.25%
DPS 0.00 0.00 13.13 0.00 0.00 0.00 10.02 -
NAPS 3.2173 3.1292 2.998 3.0075 2.9409 2.9168 2.8234 9.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.95 2.15 2.73 2.57 2.68 2.95 3.00 -
P/RPS 0.99 1.08 1.65 1.64 1.81 2.04 1.97 -36.87%
P/EPS 8.65 10.08 11.97 11.35 12.95 14.88 11.66 -18.09%
EY 11.56 9.92 8.36 8.81 7.72 6.72 8.58 22.05%
DY 0.00 0.00 5.05 0.00 0.00 0.00 3.64 -
P/NAPS 0.60 0.67 0.87 0.81 0.87 0.95 0.97 -27.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 2.09 1.86 2.27 2.56 2.61 2.92 2.99 -
P/RPS 1.06 0.93 1.37 1.64 1.76 2.02 1.96 -33.69%
P/EPS 9.27 8.72 9.95 11.31 12.61 14.73 11.62 -14.01%
EY 10.79 11.47 10.05 8.84 7.93 6.79 8.61 16.28%
DY 0.00 0.00 6.08 0.00 0.00 0.00 3.66 -
P/NAPS 0.65 0.58 0.72 0.81 0.84 0.94 0.97 -23.47%

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