[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.89%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,167,757 2,351,481 2,443,575 1,196,848 4,980,109 3,720,772 2,388,763 20.64%
PBT 704,221 627,816 612,249 313,353 1,097,285 794,501 574,093 14.54%
Tax -169,916 -173,149 -150,081 -69,550 -229,384 -190,824 -139,926 13.78%
NP 534,305 454,667 462,168 243,803 867,901 603,677 434,167 14.79%
-
NP to SH 534,305 454,667 387,073 202,459 720,247 498,073 362,263 29.48%
-
Tax Rate 24.13% 27.58% 24.51% 22.20% 20.90% 24.02% 24.37% -
Total Cost 2,633,452 1,896,814 1,981,407 953,045 4,112,208 3,117,095 1,954,596 21.92%
-
Net Worth 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 0.31%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 226,892 272,062 - - 225,875 225,875 - -
Div Payout % 42.47% 59.84% - - 31.36% 45.35% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 6,525,296 6,363,956 0.31%
NOSH 2,075,872 2,075,872 2,075,872 1,853,650 1,792,663 1,792,663 1,792,663 10.24%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.87% 19.34% 18.91% 20.37% 17.43% 16.22% 18.18% -
ROE 8.36% 5.84% 5.18% 3.06% 11.07% 7.63% 5.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 152.60 94.47 120.69 64.99 277.80 207.56 133.25 9.43%
EPS 21.87 17.71 20.02 10.99 40.21 27.82 20.25 5.24%
DPS 10.93 10.93 0.00 0.00 12.60 12.60 0.00 -
NAPS 3.08 3.13 3.69 3.59 3.63 3.64 3.55 -9.00%
Adjusted Per Share Value based on latest NOSH - 1,853,650
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 139.77 103.75 107.81 52.81 219.73 164.17 105.40 20.64%
EPS 23.57 20.06 17.08 8.93 31.78 21.98 15.98 29.48%
DPS 10.01 12.00 0.00 0.00 9.97 9.97 0.00 -
NAPS 2.821 3.4375 3.2962 2.9168 2.8711 2.8791 2.8079 0.30%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.00 3.01 3.88 4.23 4.26 3.50 3.42 -
P/RPS 1.97 3.19 3.21 6.51 1.53 1.69 2.57 -16.20%
P/EPS 11.66 16.48 20.29 38.47 10.60 12.60 16.92 -21.92%
EY 8.58 6.07 4.93 2.60 9.43 7.94 5.91 28.12%
DY 3.64 3.63 0.00 0.00 2.96 3.60 0.00 -
P/NAPS 0.97 0.96 1.05 1.18 1.17 0.96 0.96 0.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/08/21 27/05/21 26/02/21 30/11/20 27/08/20 -
Price 2.99 2.92 3.97 3.88 4.06 3.65 3.44 -
P/RPS 1.96 3.09 3.29 5.97 1.46 1.76 2.58 -16.70%
P/EPS 11.62 15.99 20.77 35.29 10.11 13.14 17.02 -22.41%
EY 8.61 6.26 4.82 2.83 9.90 7.61 5.87 29.00%
DY 3.66 3.74 0.00 0.00 3.10 3.45 0.00 -
P/NAPS 0.97 0.93 1.08 1.08 1.12 1.00 0.97 0.00%

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