[BIMB] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -3.93%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,529,341 4,483,478 4,448,308 4,415,444 3,576,354 3,374,234 3,193,986 26.14%
PBT 746,829 723,701 691,340 646,096 746,866 746,073 681,040 6.32%
Tax -193,779 -197,346 -182,890 -173,744 -255,194 -258,161 -234,892 -12.00%
NP 553,050 526,354 508,450 472,352 491,672 487,912 446,148 15.35%
-
NP to SH 553,050 526,354 508,450 472,352 491,672 487,912 446,148 15.35%
-
Tax Rate 25.95% 27.27% 26.45% 26.89% 34.17% 34.60% 34.49% -
Total Cost 3,976,291 3,957,124 3,939,858 3,943,092 3,084,682 2,886,322 2,747,838 27.84%
-
Net Worth 7,411,367 7,456,696 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 7.36%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 380,994 380,465 - - 297,427 - - -
Div Payout % 68.89% 72.28% - - 60.49% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 7,411,367 7,456,696 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 7.36%
NOSH 2,266,473 2,266,473 2,266,473 2,244,005 2,155,269 2,155,269 2,155,269 3.40%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.21% 11.74% 11.43% 10.70% 13.75% 14.46% 13.97% -
ROE 7.46% 7.06% 6.98% 6.67% 7.24% 7.16% 6.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 199.84 197.82 197.21 199.39 165.94 156.56 148.19 21.99%
EPS 24.57 23.44 22.74 21.32 22.86 22.69 20.78 11.78%
DPS 16.81 16.79 0.00 0.00 13.80 0.00 0.00 -
NAPS 3.27 3.29 3.23 3.20 3.15 3.16 3.09 3.83%
Adjusted Per Share Value based on latest NOSH - 2,244,005
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 200.01 197.99 196.43 194.98 157.93 149.00 141.04 26.14%
EPS 24.42 23.24 22.45 20.86 21.71 21.55 19.70 15.34%
DPS 16.82 16.80 0.00 0.00 13.13 0.00 0.00 -
NAPS 3.2728 3.2928 3.2173 3.1292 2.998 3.0075 2.9409 7.36%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.21 2.14 1.95 2.15 2.73 2.57 2.68 -
P/RPS 1.11 1.08 0.99 1.08 1.65 1.64 1.81 -27.75%
P/EPS 9.06 9.21 8.65 10.08 11.97 11.35 12.95 -21.14%
EY 11.04 10.85 11.56 9.92 8.36 8.81 7.72 26.84%
DY 7.61 7.84 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.68 0.65 0.60 0.67 0.87 0.81 0.87 -15.11%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 30/05/23 27/02/23 30/11/22 30/08/22 -
Price 2.50 2.24 2.09 1.86 2.27 2.56 2.61 -
P/RPS 1.25 1.13 1.06 0.93 1.37 1.64 1.76 -20.34%
P/EPS 10.25 9.65 9.27 8.72 9.95 11.31 12.61 -12.86%
EY 9.76 10.37 10.79 11.47 10.05 8.84 7.93 14.80%
DY 6.72 7.49 0.00 0.00 6.08 0.00 0.00 -
P/NAPS 0.76 0.68 0.65 0.58 0.72 0.81 0.84 -6.43%

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