[BIMB] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -44.95%
YoY- -25.17%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 823,021 773,972 816,276 746,219 1,246,727 1,196,848 1,259,337 -24.74%
PBT 181,196 159,324 76,405 152,841 298,896 313,353 302,784 -29.05%
Tax -64,039 -53,407 3,233 -51,211 -80,531 -69,550 -38,560 40.37%
NP 117,157 105,917 79,638 101,630 218,365 243,803 264,224 -41.93%
-
NP to SH 117,157 105,917 79,638 101,630 184,614 202,459 222,174 -34.80%
-
Tax Rate 35.34% 33.52% -4.23% 33.51% 26.94% 22.20% 12.74% -
Total Cost 705,864 668,055 736,638 644,589 1,028,362 953,045 995,113 -20.51%
-
Net Worth 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 1.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 272,062 - - - -
Div Payout % - - - 267.70% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 6,659,781 6,605,261 6,393,687 7,790,980 7,470,740 6,610,819 6,507,369 1.55%
NOSH 2,155,269 2,155,269 2,075,872 2,075,872 2,075,872 1,853,650 1,792,663 13.10%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.23% 13.68% 9.76% 13.62% 17.52% 20.37% 20.98% -
ROE 1.76% 1.60% 1.25% 1.30% 2.47% 3.06% 3.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.19 36.21 39.32 29.98 61.58 64.99 70.25 -33.46%
EPS 5.44 4.95 3.84 4.08 9.12 10.99 12.39 -42.31%
DPS 0.00 0.00 0.00 10.93 0.00 0.00 0.00 -
NAPS 3.09 3.09 3.08 3.13 3.69 3.59 3.63 -10.20%
Adjusted Per Share Value based on latest NOSH - 2,075,872
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.31 34.15 36.02 32.92 55.01 52.81 55.56 -24.75%
EPS 5.17 4.67 3.51 4.48 8.15 8.93 9.80 -34.78%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.9384 2.9143 2.821 3.4375 3.2962 2.9168 2.8711 1.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.68 2.95 3.00 3.01 3.88 4.23 4.26 -
P/RPS 7.02 8.15 7.63 10.04 6.30 6.51 6.06 10.32%
P/EPS 49.30 59.54 78.20 73.72 42.55 38.47 34.37 27.27%
EY 2.03 1.68 1.28 1.36 2.35 2.60 2.91 -21.39%
DY 0.00 0.00 0.00 3.63 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.97 0.96 1.05 1.18 1.17 -17.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 29/11/21 30/08/21 27/05/21 26/02/21 -
Price 2.61 2.92 2.99 2.92 3.97 3.88 4.06 -
P/RPS 6.83 8.06 7.60 9.74 6.45 5.97 5.78 11.80%
P/EPS 48.01 58.93 77.94 71.52 43.54 35.29 32.76 29.11%
EY 2.08 1.70 1.28 1.40 2.30 2.83 3.05 -22.57%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 0.97 0.93 1.08 1.08 1.12 -17.49%

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