[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -72.23%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,202,477 3,081,369 1,991,534 999,362 3,721,598 2,775,563 1,862,827 71.75%
PBT 1,065,455 807,256 510,911 273,614 948,330 732,254 461,428 74.43%
Tax -264,034 -203,906 -139,941 -73,036 -244,700 -201,985 -134,005 56.97%
NP 801,421 603,350 370,970 200,578 703,630 530,269 327,423 81.32%
-
NP to SH 682,055 520,670 322,046 172,135 619,838 470,203 286,769 77.89%
-
Tax Rate 24.78% 25.26% 27.39% 26.69% 25.80% 27.58% 29.04% -
Total Cost 3,401,056 2,478,019 1,620,564 798,784 3,017,968 2,245,294 1,535,404 69.68%
-
Net Worth 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 9.21%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 262,502 262,502 - - 229,283 229,283 - -
Div Payout % 38.49% 50.42% - - 36.99% 48.76% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 5,029,891 5,131,504 4,894,405 4,748,906 4,536,542 4,602,052 4,405,523 9.21%
NOSH 1,693,566 1,693,566 1,693,566 1,693,566 1,637,741 1,637,741 1,637,741 2.25%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 19.07% 19.58% 18.63% 20.07% 18.91% 19.10% 17.58% -
ROE 13.56% 10.15% 6.58% 3.62% 13.66% 10.22% 6.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 248.14 181.95 117.59 59.55 227.24 169.48 113.74 67.97%
EPS 40.36 30.84 19.10 10.26 37.94 28.81 17.60 73.63%
DPS 15.50 15.50 0.00 0.00 14.00 14.00 0.00 -
NAPS 2.97 3.03 2.89 2.83 2.77 2.81 2.69 6.80%
Adjusted Per Share Value based on latest NOSH - 1,693,566
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 185.42 135.95 87.87 44.09 164.20 122.46 82.19 71.75%
EPS 30.09 22.97 14.21 7.59 27.35 20.75 12.65 77.91%
DPS 11.58 11.58 0.00 0.00 10.12 10.12 0.00 -
NAPS 2.2193 2.2641 2.1595 2.0953 2.0016 2.0305 1.9438 9.21%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.56 3.79 3.85 3.93 4.40 4.39 4.55 -
P/RPS 1.43 2.08 3.27 6.60 1.94 2.59 4.00 -49.53%
P/EPS 8.84 12.33 20.25 38.31 11.63 15.29 25.99 -51.17%
EY 11.31 8.11 4.94 2.61 8.60 6.54 3.85 104.71%
DY 4.35 4.09 0.00 0.00 3.18 3.19 0.00 -
P/NAPS 1.20 1.25 1.33 1.39 1.59 1.56 1.69 -20.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 27/08/18 30/05/18 28/02/18 30/11/17 28/08/17 -
Price 4.25 3.62 3.88 3.86 4.20 4.30 4.39 -
P/RPS 1.71 1.99 3.30 6.48 1.85 2.54 3.86 -41.80%
P/EPS 10.55 11.77 20.40 37.63 11.10 14.98 25.07 -43.75%
EY 9.48 8.49 4.90 2.66 9.01 6.68 3.99 77.77%
DY 3.65 4.28 0.00 0.00 3.33 3.26 0.00 -
P/NAPS 1.43 1.19 1.34 1.36 1.52 1.53 1.63 -8.33%

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