[BIMB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1.13%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,108,492 3,983,068 3,997,448 3,721,598 3,700,750 3,725,654 3,678,544 7.64%
PBT 1,076,341 1,021,822 1,094,456 948,330 976,338 922,856 984,796 6.09%
Tax -271,874 -279,882 -292,144 -244,700 -269,313 -268,010 -289,208 -4.03%
NP 804,466 741,940 802,312 703,630 707,025 654,846 695,588 10.17%
-
NP to SH 694,226 644,092 688,540 619,838 626,937 573,538 604,408 9.66%
-
Tax Rate 25.26% 27.39% 26.69% 25.80% 27.58% 29.04% 29.37% -
Total Cost 3,304,025 3,241,128 3,195,136 3,017,968 2,993,725 3,070,808 2,982,956 7.04%
-
Net Worth 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 4,199,392 14.28%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 350,003 - - 229,283 305,711 - - -
Div Payout % 50.42% - - 36.99% 48.76% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 4,199,392 14.28%
NOSH 1,693,566 1,693,566 1,693,566 1,637,741 1,637,741 1,637,741 1,637,741 2.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.58% 18.63% 20.07% 18.91% 19.10% 17.58% 18.91% -
ROE 13.53% 13.16% 14.50% 13.66% 13.62% 13.02% 14.39% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 242.59 235.19 238.22 227.24 225.97 227.49 226.88 4.56%
EPS 41.12 38.20 41.04 37.94 38.41 35.20 37.28 6.74%
DPS 20.67 0.00 0.00 14.00 18.67 0.00 0.00 -
NAPS 3.03 2.89 2.83 2.77 2.81 2.69 2.59 11.01%
Adjusted Per Share Value based on latest NOSH - 1,637,741
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 181.43 175.89 176.52 164.34 163.42 164.52 162.44 7.64%
EPS 30.66 28.44 30.41 27.37 27.69 25.33 26.69 9.67%
DPS 15.46 0.00 0.00 10.12 13.50 0.00 0.00 -
NAPS 2.266 2.1613 2.0971 2.0033 2.0322 1.9454 1.8544 14.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.79 3.85 3.93 4.40 4.39 4.55 4.45 -
P/RPS 1.56 1.64 1.65 1.94 1.94 2.00 1.96 -14.10%
P/EPS 9.25 10.12 9.58 11.63 11.47 12.99 11.94 -15.63%
EY 10.82 9.88 10.44 8.60 8.72 7.70 8.38 18.55%
DY 5.45 0.00 0.00 3.18 4.25 0.00 0.00 -
P/NAPS 1.25 1.33 1.39 1.59 1.56 1.69 1.72 -19.15%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 27/08/18 30/05/18 28/02/18 30/11/17 28/08/17 16/05/17 -
Price 3.62 3.88 3.86 4.20 4.30 4.39 4.48 -
P/RPS 1.49 1.65 1.62 1.85 1.90 1.93 1.97 -16.97%
P/EPS 8.83 10.20 9.41 11.10 11.23 12.54 12.02 -18.56%
EY 11.32 9.80 10.63 9.01 8.90 7.98 8.32 22.76%
DY 5.71 0.00 0.00 3.33 4.34 0.00 0.00 -
P/NAPS 1.19 1.34 1.36 1.52 1.53 1.63 1.73 -22.05%

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