[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 44.61%
YoY- -8.47%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,351,481 2,443,575 1,196,848 4,980,109 3,720,772 2,388,763 1,244,072 52.81%
PBT 627,816 612,249 313,353 1,097,285 794,501 574,093 321,833 56.05%
Tax -173,149 -150,081 -69,550 -229,384 -190,824 -139,926 -71,598 80.07%
NP 454,667 462,168 243,803 867,901 603,677 434,167 250,235 48.84%
-
NP to SH 454,667 387,073 202,459 720,247 498,073 362,263 209,237 67.68%
-
Tax Rate 27.58% 24.51% 22.20% 20.90% 24.02% 24.37% 22.25% -
Total Cost 1,896,814 1,981,407 953,045 4,112,208 3,117,095 1,954,596 993,837 53.80%
-
Net Worth 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 6,072,791 18.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 272,062 - - 225,875 225,875 - - -
Div Payout % 59.84% - - 31.36% 45.35% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 6,072,791 18.05%
NOSH 2,075,872 2,075,872 1,853,650 1,792,663 1,792,663 1,792,663 1,792,663 10.26%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 19.34% 18.91% 20.37% 17.43% 16.22% 18.18% 20.11% -
ROE 5.84% 5.18% 3.06% 11.07% 7.63% 5.69% 3.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 94.47 120.69 64.99 277.80 207.56 133.25 69.65 22.50%
EPS 17.71 20.02 10.99 40.21 27.82 20.25 11.71 31.72%
DPS 10.93 0.00 0.00 12.60 12.60 0.00 0.00 -
NAPS 3.13 3.69 3.59 3.63 3.64 3.55 3.40 -5.36%
Adjusted Per Share Value based on latest NOSH - 1,792,663
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 103.84 107.91 52.85 219.92 164.31 105.49 54.94 52.80%
EPS 20.08 17.09 8.94 31.81 21.99 16.00 9.24 67.69%
DPS 12.01 0.00 0.00 9.97 9.97 0.00 0.00 -
NAPS 3.4404 3.299 2.9193 2.8736 2.8815 2.8103 2.6817 18.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.01 3.88 4.23 4.26 3.50 3.42 3.25 -
P/RPS 3.19 3.21 6.51 1.53 1.69 2.57 4.67 -22.41%
P/EPS 16.48 20.29 38.47 10.60 12.60 16.92 27.74 -29.30%
EY 6.07 4.93 2.60 9.43 7.94 5.91 3.60 41.61%
DY 3.63 0.00 0.00 2.96 3.60 0.00 0.00 -
P/NAPS 0.96 1.05 1.18 1.17 0.96 0.96 0.96 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 27/05/21 26/02/21 30/11/20 27/08/20 28/05/20 -
Price 2.92 3.97 3.88 4.06 3.65 3.44 3.61 -
P/RPS 3.09 3.29 5.97 1.46 1.76 2.58 5.18 -29.11%
P/EPS 15.99 20.77 35.29 10.11 13.14 17.02 30.82 -35.40%
EY 6.26 4.82 2.83 9.90 7.61 5.87 3.25 54.74%
DY 3.74 0.00 0.00 3.10 3.45 0.00 0.00 -
P/NAPS 0.93 1.08 1.08 1.12 1.00 0.97 1.06 -8.34%

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