[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -70.31%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 5,381,646 3,532,857 2,339,105 1,183,212 4,202,477 3,081,369 1,991,534 93.65%
PBT 1,205,014 938,407 620,604 319,584 1,065,455 807,256 510,911 76.91%
Tax -269,645 -214,042 -150,786 -77,995 -264,034 -203,906 -139,941 54.66%
NP 935,369 724,365 469,818 241,589 801,421 603,350 370,970 84.94%
-
NP to SH 786,920 606,062 397,678 202,516 682,055 520,670 322,046 81.12%
-
Tax Rate 22.38% 22.81% 24.30% 24.41% 24.78% 25.26% 27.39% -
Total Cost 4,446,277 2,808,492 1,869,287 941,623 3,401,056 2,478,019 1,620,564 95.62%
-
Net Worth 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 13.13%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 282,285 282,285 - - 262,502 262,502 - -
Div Payout % 35.87% 46.58% - - 38.49% 50.42% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,892,704 6,016,204 5,716,276 5,381,222 5,029,891 5,131,504 4,894,405 13.13%
NOSH 1,764,282 1,764,282 1,764,282 1,764,282 1,693,566 1,693,566 1,693,566 2.75%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.38% 20.50% 20.09% 20.42% 19.07% 19.58% 18.63% -
ROE 13.35% 10.07% 6.96% 3.76% 13.56% 10.15% 6.58% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 305.03 200.24 132.58 67.94 248.14 181.95 117.59 88.46%
EPS 44.75 34.50 22.69 11.63 40.36 30.84 19.10 76.12%
DPS 16.00 16.00 0.00 0.00 15.50 15.50 0.00 -
NAPS 3.34 3.41 3.24 3.09 2.97 3.03 2.89 10.09%
Adjusted Per Share Value based on latest NOSH - 1,764,282
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 237.65 156.01 103.29 52.25 185.58 136.07 87.94 93.66%
EPS 34.75 26.76 17.56 8.94 30.12 22.99 14.22 81.13%
DPS 12.47 12.47 0.00 0.00 11.59 11.59 0.00 -
NAPS 2.6022 2.6567 2.5243 2.3763 2.2212 2.266 2.1613 13.13%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.40 3.96 4.57 4.31 3.56 3.79 3.85 -
P/RPS 1.44 1.98 3.45 6.34 1.43 2.08 3.27 -42.03%
P/EPS 9.86 11.53 20.27 37.06 8.84 12.33 20.25 -38.02%
EY 10.14 8.67 4.93 2.70 11.31 8.11 4.94 61.30%
DY 3.64 4.04 0.00 0.00 4.35 4.09 0.00 -
P/NAPS 1.32 1.16 1.41 1.39 1.20 1.25 1.33 -0.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 28/08/19 23/05/19 28/02/19 28/11/18 27/08/18 -
Price 3.76 4.16 4.05 4.55 4.25 3.62 3.88 -
P/RPS 1.23 2.08 3.05 6.70 1.71 1.99 3.30 -48.11%
P/EPS 8.43 12.11 17.97 39.13 10.55 11.77 20.40 -44.43%
EY 11.86 8.26 5.57 2.56 9.48 8.49 4.90 79.98%
DY 4.26 3.85 0.00 0.00 3.65 4.28 0.00 -
P/NAPS 1.13 1.22 1.25 1.47 1.43 1.19 1.34 -10.71%

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