[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -73.41%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 4,980,109 3,720,772 2,388,763 1,244,072 5,381,646 3,532,857 2,339,105 65.11%
PBT 1,097,285 794,501 574,093 321,833 1,205,014 938,407 620,604 45.96%
Tax -229,384 -190,824 -139,926 -71,598 -269,645 -214,042 -150,786 32.10%
NP 867,901 603,677 434,167 250,235 935,369 724,365 469,818 50.27%
-
NP to SH 720,247 498,073 362,263 209,237 786,920 606,062 397,678 48.31%
-
Tax Rate 20.90% 24.02% 24.37% 22.25% 22.38% 22.81% 24.30% -
Total Cost 4,112,208 3,117,095 1,954,596 993,837 4,446,277 2,808,492 1,869,287 68.74%
-
Net Worth 6,507,369 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 8.98%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 225,875 225,875 - - 282,285 282,285 - -
Div Payout % 31.36% 45.35% - - 35.87% 46.58% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 6,507,369 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 8.98%
NOSH 1,792,663 1,792,663 1,792,663 1,792,663 1,764,282 1,764,282 1,764,282 1.06%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.43% 16.22% 18.18% 20.11% 17.38% 20.50% 20.09% -
ROE 11.07% 7.63% 5.69% 3.45% 13.35% 10.07% 6.96% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 277.80 207.56 133.25 69.65 305.03 200.24 132.58 63.37%
EPS 40.21 27.82 20.25 11.71 44.75 34.50 22.69 46.18%
DPS 12.60 12.60 0.00 0.00 16.00 16.00 0.00 -
NAPS 3.63 3.64 3.55 3.40 3.34 3.41 3.24 7.83%
Adjusted Per Share Value based on latest NOSH - 1,792,663
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 219.92 164.31 105.49 54.94 237.65 156.01 103.29 65.12%
EPS 31.81 21.99 16.00 9.24 34.75 26.76 17.56 48.33%
DPS 9.97 9.97 0.00 0.00 12.47 12.47 0.00 -
NAPS 2.8736 2.8815 2.8103 2.6817 2.6022 2.6567 2.5243 8.98%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.26 3.50 3.42 3.25 4.40 3.96 4.57 -
P/RPS 1.53 1.69 2.57 4.67 1.44 1.98 3.45 -41.70%
P/EPS 10.60 12.60 16.92 27.74 9.86 11.53 20.27 -34.96%
EY 9.43 7.94 5.91 3.60 10.14 8.67 4.93 53.78%
DY 2.96 3.60 0.00 0.00 3.64 4.04 0.00 -
P/NAPS 1.17 0.96 0.96 0.96 1.32 1.16 1.41 -11.64%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 30/11/20 27/08/20 28/05/20 27/02/20 29/11/19 28/08/19 -
Price 4.06 3.65 3.44 3.61 3.76 4.16 4.05 -
P/RPS 1.46 1.76 2.58 5.18 1.23 2.08 3.05 -38.67%
P/EPS 10.11 13.14 17.02 30.82 8.43 12.11 17.97 -31.73%
EY 9.90 7.61 5.87 3.25 11.86 8.26 5.57 46.47%
DY 3.10 3.45 0.00 0.00 4.26 3.85 0.00 -
P/NAPS 1.12 1.00 0.97 1.06 1.13 1.22 1.25 -7.02%

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