[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 34.36%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,362,609 2,224,154 1,103,861 3,576,354 2,530,676 1,596,993 773,972 166.01%
PBT 542,776 345,670 161,524 746,866 559,555 340,520 159,324 126.23%
Tax -148,010 -91,445 -43,436 -255,194 -193,621 -117,446 -53,407 97.17%
NP 394,766 254,225 118,088 491,672 365,934 223,074 105,917 140.19%
-
NP to SH 394,766 254,225 118,088 491,672 365,934 223,074 105,917 140.19%
-
Tax Rate 27.27% 26.45% 26.89% 34.17% 34.60% 34.49% 33.52% -
Total Cost 2,967,843 1,969,929 985,773 3,084,682 2,164,742 1,373,919 668,055 169.99%
-
Net Worth 7,456,696 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 6,605,261 8.41%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 285,348 - - 297,427 - - - -
Div Payout % 72.28% - - 60.49% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 7,456,696 7,285,620 7,086,163 6,789,097 6,810,650 6,659,781 6,605,261 8.41%
NOSH 2,266,473 2,266,473 2,244,005 2,155,269 2,155,269 2,155,269 2,155,269 3.40%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.74% 11.43% 10.70% 13.75% 14.46% 13.97% 13.68% -
ROE 5.29% 3.49% 1.67% 7.24% 5.37% 3.35% 1.60% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 148.36 98.61 49.85 165.94 117.42 74.10 36.21 155.83%
EPS 17.58 11.37 5.33 22.86 17.02 10.39 4.95 132.59%
DPS 12.59 0.00 0.00 13.80 0.00 0.00 0.00 -
NAPS 3.29 3.23 3.20 3.15 3.16 3.09 3.09 4.26%
Adjusted Per Share Value based on latest NOSH - 2,155,269
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 148.49 98.22 48.75 157.93 111.75 70.52 34.18 166.00%
EPS 17.43 11.23 5.21 21.71 16.16 9.85 4.68 140.07%
DPS 12.60 0.00 0.00 13.13 0.00 0.00 0.00 -
NAPS 3.2928 3.2173 3.1292 2.998 3.0075 2.9409 2.9168 8.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.14 1.95 2.15 2.73 2.57 2.68 2.95 -
P/RPS 1.44 1.98 4.31 1.65 2.19 3.62 8.15 -68.47%
P/EPS 12.29 17.30 40.32 11.97 15.14 25.89 59.54 -65.03%
EY 8.14 5.78 2.48 8.36 6.61 3.86 1.68 186.06%
DY 5.88 0.00 0.00 5.05 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.67 0.87 0.81 0.87 0.95 -22.33%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 27/02/23 30/11/22 30/08/22 31/05/22 -
Price 2.24 2.09 1.86 2.27 2.56 2.61 2.92 -
P/RPS 1.51 2.12 3.73 1.37 2.18 3.52 8.06 -67.22%
P/EPS 12.86 18.54 34.88 9.95 15.08 25.22 58.93 -63.71%
EY 7.78 5.39 2.87 10.05 6.63 3.97 1.70 175.39%
DY 5.62 0.00 0.00 6.08 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.58 0.72 0.81 0.84 0.94 -19.39%

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