[BIMB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 35.09%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 874,542 882,442 890,814 884,257 802,562 814,706 809,082 5.30%
PBT 226,927 225,684 212,522 200,261 203,989 209,890 220,296 1.99%
Tax -68,600 -63,359 -59,093 -22,005 -69,319 -63,323 -66,842 1.74%
NP 158,327 162,325 153,429 178,256 134,670 146,567 153,454 2.10%
-
NP to SH 140,606 143,712 135,254 161,864 119,822 129,890 135,699 2.38%
-
Tax Rate 30.23% 28.07% 27.81% 10.99% 33.98% 30.17% 30.34% -
Total Cost 716,215 720,117 737,385 706,001 667,892 668,139 655,628 6.05%
-
Net Worth 4,099,022 3,938,185 3,787,743 3,406,851 3,377,222 3,409,226 3,269,670 16.21%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 206,539 - - - 188,137 - - -
Div Payout % 146.89% - - - 157.01% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,099,022 3,938,185 3,787,743 3,406,851 3,377,222 3,409,226 3,269,670 16.21%
NOSH 1,588,768 1,587,977 1,578,226 1,541,561 1,542,110 1,542,636 1,535,056 2.31%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.10% 18.39% 17.22% 20.16% 16.78% 17.99% 18.97% -
ROE 3.43% 3.65% 3.57% 4.75% 3.55% 3.81% 4.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.05 55.57 56.44 57.36 52.04 52.81 52.71 2.92%
EPS 8.85 9.05 8.57 10.50 7.77 8.42 8.84 0.07%
DPS 13.00 0.00 0.00 0.00 12.20 0.00 0.00 -
NAPS 2.58 2.48 2.40 2.21 2.19 2.21 2.13 13.59%
Adjusted Per Share Value based on latest NOSH - 1,541,561
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.59 38.93 39.30 39.01 35.41 35.95 35.70 5.31%
EPS 6.20 6.34 5.97 7.14 5.29 5.73 5.99 2.31%
DPS 9.11 0.00 0.00 0.00 8.30 0.00 0.00 -
NAPS 1.8085 1.7376 1.6712 1.5032 1.4901 1.5042 1.4426 16.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.14 3.90 3.85 3.83 4.01 4.04 4.10 -
P/RPS 7.52 7.02 6.82 6.68 7.71 7.65 7.78 -2.23%
P/EPS 46.78 43.09 44.92 36.48 51.61 47.98 46.38 0.57%
EY 2.14 2.32 2.23 2.74 1.94 2.08 2.16 -0.61%
DY 3.14 0.00 0.00 0.00 3.04 0.00 0.00 -
P/NAPS 1.60 1.57 1.60 1.73 1.83 1.83 1.92 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 26/08/16 11/05/16 26/02/16 30/11/15 14/09/15 26/05/15 -
Price 4.13 4.00 3.96 3.52 3.90 4.05 4.00 -
P/RPS 7.50 7.20 7.02 6.14 7.49 7.67 7.59 -0.78%
P/EPS 46.67 44.20 46.21 33.52 50.19 48.10 45.25 2.07%
EY 2.14 2.26 2.16 2.98 1.99 2.08 2.21 -2.11%
DY 3.15 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 1.60 1.61 1.65 1.59 1.78 1.83 1.88 -10.16%

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