[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 50.4%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,862,827 919,636 3,528,198 2,647,798 1,773,256 890,814 3,310,607 -31.86%
PBT 461,428 246,199 869,201 665,133 438,206 212,522 834,436 -32.65%
Tax -134,005 -72,302 -239,537 -191,052 -122,452 -59,093 -221,489 -28.48%
NP 327,423 173,897 629,664 474,081 315,754 153,429 612,947 -34.19%
-
NP to SH 286,769 151,102 559,040 419,572 278,966 135,254 547,275 -35.02%
-
Tax Rate 29.04% 29.37% 27.56% 28.72% 27.94% 27.81% 26.54% -
Total Cost 1,535,404 745,739 2,898,534 2,173,717 1,457,502 737,385 2,697,660 -31.34%
-
Net Worth 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 3,404,103 18.77%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 206,528 206,061 - - 187,918 -
Div Payout % - - 36.94% 49.11% - - 34.34% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 4,405,523 4,199,392 3,876,379 4,089,519 3,926,422 3,787,743 3,404,103 18.77%
NOSH 1,637,741 1,637,741 1,588,680 1,585,085 1,583,234 1,578,226 1,540,318 4.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.58% 18.91% 17.85% 17.90% 17.81% 17.22% 18.51% -
ROE 6.51% 3.60% 14.42% 10.26% 7.10% 3.57% 16.08% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.74 56.72 222.08 167.04 112.00 56.44 214.93 -34.60%
EPS 17.60 9.32 35.25 26.47 17.62 8.57 35.53 -37.42%
DPS 0.00 0.00 13.00 13.00 0.00 0.00 12.20 -
NAPS 2.69 2.59 2.44 2.58 2.48 2.40 2.21 14.01%
Adjusted Per Share Value based on latest NOSH - 1,588,768
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.26 40.61 155.80 116.92 78.31 39.34 146.19 -31.86%
EPS 12.66 6.67 24.69 18.53 12.32 5.97 24.17 -35.04%
DPS 0.00 0.00 9.12 9.10 0.00 0.00 8.30 -
NAPS 1.9454 1.8544 1.7118 1.8059 1.7339 1.6726 1.5032 18.77%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.55 4.45 4.22 4.14 3.90 3.85 3.83 -
P/RPS 4.00 7.85 1.90 2.48 3.48 6.82 1.78 71.64%
P/EPS 25.99 47.75 11.99 15.64 22.13 44.92 10.78 79.89%
EY 3.85 2.09 8.34 6.39 4.52 2.23 9.28 -44.40%
DY 0.00 0.00 3.08 3.14 0.00 0.00 3.19 -
P/NAPS 1.69 1.72 1.73 1.60 1.57 1.60 1.73 -1.54%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 16/05/17 27/02/17 30/11/16 26/08/16 11/05/16 26/02/16 -
Price 4.39 4.48 4.50 4.13 4.00 3.96 3.52 -
P/RPS 3.86 7.90 2.03 2.47 3.57 7.02 1.64 77.03%
P/EPS 25.07 48.07 12.79 15.60 22.70 46.21 9.91 85.76%
EY 3.99 2.08 7.82 6.41 4.41 2.16 10.09 -46.15%
DY 0.00 0.00 2.89 3.15 0.00 0.00 3.47 -
P/NAPS 1.63 1.73 1.84 1.60 1.61 1.65 1.59 1.67%

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