[BIMB] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -13.21%
YoY- 12.07%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,332,009 1,144,691 1,244,072 1,352,457 1,193,752 1,155,893 1,183,212 8.19%
PBT 220,408 252,260 321,833 266,607 317,803 301,020 319,584 -21.88%
Tax -50,898 -68,328 -71,598 -55,603 -63,256 -72,791 -77,995 -24.70%
NP 169,510 183,932 250,235 211,004 254,547 228,229 241,589 -20.98%
-
NP to SH 135,810 153,026 209,237 180,858 208,384 195,162 202,516 -23.32%
-
Tax Rate 23.09% 27.09% 22.25% 20.86% 19.90% 24.18% 24.41% -
Total Cost 1,162,499 960,759 993,837 1,141,453 939,205 927,664 941,623 15.03%
-
Net Worth 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 13.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 225,875 - - - 282,285 - - -
Div Payout % 166.32% - - - 135.46% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 6,525,296 6,363,956 6,072,791 5,892,704 6,016,204 5,716,276 5,381,222 13.67%
NOSH 1,792,663 1,792,663 1,792,663 1,764,282 1,764,282 1,764,282 1,764,282 1.06%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.73% 16.07% 20.11% 15.60% 21.32% 19.74% 20.42% -
ROE 2.08% 2.40% 3.45% 3.07% 3.46% 3.41% 3.76% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 74.30 63.85 69.65 76.66 67.66 65.52 67.94 6.12%
EPS 7.58 8.54 11.71 10.25 11.81 11.06 11.63 -24.76%
DPS 12.60 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 3.64 3.55 3.40 3.34 3.41 3.24 3.09 11.50%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 58.82 50.55 54.94 59.72 52.72 51.04 52.25 8.19%
EPS 6.00 6.76 9.24 7.99 9.20 8.62 8.94 -23.28%
DPS 9.97 0.00 0.00 0.00 12.47 0.00 0.00 -
NAPS 2.8815 2.8103 2.6817 2.6022 2.6567 2.5243 2.3763 13.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.50 3.42 3.25 4.40 3.96 4.57 4.31 -
P/RPS 4.71 5.36 4.67 5.74 5.85 6.98 6.34 -17.92%
P/EPS 46.20 40.06 27.74 42.92 33.53 41.31 37.06 15.78%
EY 2.16 2.50 3.60 2.33 2.98 2.42 2.70 -13.78%
DY 3.60 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.96 0.96 0.96 1.32 1.16 1.41 1.39 -21.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 28/05/20 27/02/20 29/11/19 28/08/19 23/05/19 -
Price 3.65 3.44 3.61 3.76 4.16 4.05 4.55 -
P/RPS 4.91 5.39 5.18 4.90 6.15 6.18 6.70 -18.67%
P/EPS 48.18 40.30 30.82 36.68 35.22 36.61 39.13 14.83%
EY 2.08 2.48 3.25 2.73 2.84 2.73 2.56 -12.89%
DY 3.45 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.00 0.97 1.06 1.13 1.22 1.25 1.47 -22.59%

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