[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 61.68%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,339,105 1,183,212 4,202,477 3,081,369 1,991,534 999,362 3,721,598 -26.68%
PBT 620,604 319,584 1,065,455 807,256 510,911 273,614 948,330 -24.68%
Tax -150,786 -77,995 -264,034 -203,906 -139,941 -73,036 -244,700 -27.65%
NP 469,818 241,589 801,421 603,350 370,970 200,578 703,630 -23.66%
-
NP to SH 397,678 202,516 682,055 520,670 322,046 172,135 619,838 -25.67%
-
Tax Rate 24.30% 24.41% 24.78% 25.26% 27.39% 26.69% 25.80% -
Total Cost 1,869,287 941,623 3,401,056 2,478,019 1,620,564 798,784 3,017,968 -27.40%
-
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 262,502 262,502 - - 229,283 -
Div Payout % - - 38.49% 50.42% - - 36.99% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 16.71%
NOSH 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 1,693,566 1,637,741 5.10%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.09% 20.42% 19.07% 19.58% 18.63% 20.07% 18.91% -
ROE 6.96% 3.76% 13.56% 10.15% 6.58% 3.62% 13.66% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 132.58 67.94 248.14 181.95 117.59 59.55 227.24 -30.24%
EPS 22.69 11.63 40.36 30.84 19.10 10.26 37.94 -29.08%
DPS 0.00 0.00 15.50 15.50 0.00 0.00 14.00 -
NAPS 3.24 3.09 2.97 3.03 2.89 2.83 2.77 11.04%
Adjusted Per Share Value based on latest NOSH - 1,693,566
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 103.20 52.20 185.42 135.95 87.87 44.09 164.20 -26.68%
EPS 17.55 8.94 30.09 22.97 14.21 7.59 27.35 -25.66%
DPS 0.00 0.00 11.58 11.58 0.00 0.00 10.12 -
NAPS 2.5221 2.3743 2.2193 2.2641 2.1595 2.0953 2.0016 16.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.57 4.31 3.56 3.79 3.85 3.93 4.40 -
P/RPS 3.45 6.34 1.43 2.08 3.27 6.60 1.94 46.93%
P/EPS 20.27 37.06 8.84 12.33 20.25 38.31 11.63 44.97%
EY 4.93 2.70 11.31 8.11 4.94 2.61 8.60 -31.06%
DY 0.00 0.00 4.35 4.09 0.00 0.00 3.18 -
P/NAPS 1.41 1.39 1.20 1.25 1.33 1.39 1.59 -7.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 -
Price 4.05 4.55 4.25 3.62 3.88 3.86 4.20 -
P/RPS 3.05 6.70 1.71 1.99 3.30 6.48 1.85 39.68%
P/EPS 17.97 39.13 10.55 11.77 20.40 37.63 11.10 37.99%
EY 5.57 2.56 9.48 8.49 4.90 2.66 9.01 -27.49%
DY 0.00 0.00 3.65 4.28 0.00 0.00 3.33 -
P/NAPS 1.25 1.47 1.43 1.19 1.34 1.36 1.52 -12.25%

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