[BIMB] QoQ TTM Result on 30-Jun-2020 [#2]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -5.31%

YoY- -0.82%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	4,932,885	4,980,109	5,073,229	4,934,972	4,946,174	4,885,314	4,653,965	3.95%
YoY %	-0.95%	-1.84%	2.80%	-0.23%	1.25%	4.97%	-	-
Horiz. %	105.99%	107.01%	109.01%	106.04%	106.28%	104.97%	100.00%	-
PBT	1,088,805	1,097,285	1,061,108	1,158,503	1,207,263	1,205,014	1,196,606	-6.09%
YoY %	-0.77%	3.41%	-8.41%	-4.04%	0.19%	0.70%	-	-
Horiz. %	90.99%	91.70%	88.68%	96.82%	100.89%	100.70%	100.00%	-
Tax	-227,336	-229,384	-246,427	-258,785	-263,248	-269,645	-274,170	-11.72%
YoY %	0.89%	6.92%	4.78%	1.70%	2.37%	1.65%	-	-
Horiz. %	82.92%	83.66%	89.88%	94.39%	96.02%	98.35%	100.00%	-
NP	861,469	867,901	814,681	899,718	944,015	935,369	922,436	-4.45%
YoY %	-0.74%	6.53%	-9.45%	-4.69%	0.92%	1.40%	-	-
Horiz. %	93.39%	94.09%	88.32%	97.54%	102.34%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	713,469	720,247	678,931	751,505	793,641	786,920	767,447	-4.74%
YoY %	-0.94%	6.09%	-9.66%	-5.31%	0.85%	2.54%	-	-
Horiz. %	92.97%	93.85%	88.47%	97.92%	103.41%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.88%	20.90%	23.22%	22.34%	21.81%	22.38%	22.91%	-
YoY %	-0.10%	-9.99%	3.94%	2.43%	-2.55%	-2.31%	-	-
Horiz. %	91.14%	91.23%	101.35%	97.51%	95.20%	97.69%	100.00%	-
Total Cost	4,071,416	4,112,208	4,258,548	4,035,254	4,002,159	3,949,945	3,731,529	5.97%
YoY %	-0.99%	-3.44%	5.53%	0.83%	1.32%	5.85%	-	-
Horiz. %	109.11%	110.20%	114.12%	108.14%	107.25%	105.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,610,819	6,507,369	6,525,296	6,363,956	6,072,791	5,892,704	6,016,204	6.47%
YoY %	1.59%	-0.27%	2.54%	4.79%	3.06%	-2.05%	-	-
Horiz. %	109.88%	108.16%	108.46%	105.78%	100.94%	97.95%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	225,875	225,875	225,875	282,285	282,285	282,285	282,285	-13.79%
YoY %	0.00%	0.00%	-19.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.02%	80.02%	80.02%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	31.66%	31.36%	33.27%	37.56%	35.57%	35.87%	36.78%	-
YoY %	0.96%	-5.74%	-11.42%	5.59%	-0.84%	-2.47%	-	-
Horiz. %	86.08%	85.26%	90.46%	102.12%	96.71%	97.53%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	6,610,819	6,507,369	6,525,296	6,363,956	6,072,791	5,892,704	6,016,204	6.47%
YoY %	1.59%	-0.27%	2.54%	4.79%	3.06%	-2.05%	-	-
Horiz. %	109.88%	108.16%	108.46%	105.78%	100.94%	97.95%	100.00%	-
NOSH	1,853,650	1,792,663	1,792,663	1,792,663	1,792,663	1,764,282	1,764,282	3.34%
YoY %	3.40%	0.00%	0.00%	0.00%	1.61%	0.00%	-	-
Horiz. %	105.07%	101.61%	101.61%	101.61%	101.61%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	17.46%	17.43%	16.06%	18.23%	19.09%	19.15%	19.82%	-
YoY %	0.17%	8.53%	-11.90%	-4.50%	-0.31%	-3.38%	-	-
Horiz. %	88.09%	87.94%	81.03%	91.98%	96.32%	96.62%	100.00%	-
ROE	10.79%	11.07%	10.40%	11.81%	13.07%	13.35%	12.76%	-
YoY %	-2.53%	6.44%	-11.94%	-9.64%	-2.10%	4.62%	-	-
Horiz. %	84.56%	86.76%	81.50%	92.55%	102.43%	104.62%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	267.88	277.80	283.00	275.29	276.92	276.90	263.79	1.03%
YoY %	-3.57%	-1.84%	2.80%	-0.59%	0.01%	4.97%	-	-
Horiz. %	101.55%	105.31%	107.28%	104.36%	104.98%	104.97%	100.00%	-
EPS	38.74	40.18	37.87	41.92	44.43	44.60	43.50	-7.42%
YoY %	-3.58%	6.10%	-9.66%	-5.65%	-0.38%	2.53%	-	-
Horiz. %	89.06%	92.37%	87.06%	96.37%	102.14%	102.53%	100.00%	-
DPS	12.27	12.60	12.60	16.00	16.00	16.00	16.00	-16.20%
YoY %	-2.62%	0.00%	-21.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	76.69%	78.75%	78.75%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.59	3.63	3.64	3.55	3.40	3.34	3.41	3.48%
YoY %	-1.10%	-0.27%	2.54%	4.41%	1.80%	-2.05%	-	-
Horiz. %	105.28%	106.45%	106.74%	104.11%	99.71%	97.95%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,792,663
RPS	217.65	219.73	223.84	217.74	218.23	215.55	205.34	3.95%
YoY %	-0.95%	-1.84%	2.80%	-0.22%	1.24%	4.97%	-	-
Horiz. %	105.99%	107.01%	109.01%	106.04%	106.28%	104.97%	100.00%	-
EPS	31.48	31.78	29.96	33.16	35.02	34.72	33.86	-4.73%
YoY %	-0.94%	6.07%	-9.65%	-5.31%	0.86%	2.54%	-	-
Horiz. %	92.97%	93.86%	88.48%	97.93%	103.43%	102.54%	100.00%	-
DPS	9.97	9.97	9.97	12.45	12.45	12.45	12.45	-13.75%
YoY %	0.00%	0.00%	-19.92%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.08%	80.08%	80.08%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.9168	2.8711	2.8791	2.8079	2.6794	2.5999	2.6544	6.48%
YoY %	1.59%	-0.28%	2.54%	4.80%	3.06%	-2.05%	-	-
Horiz. %	109.89%	108.16%	108.47%	105.78%	100.94%	97.95%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	4.23	4.26	3.50	3.42	3.25	4.40	3.96	-
P/RPS	1.58	1.53	1.24	1.24	1.17	1.59	1.50	3.52%
YoY %	3.27%	23.39%	0.00%	5.98%	-26.42%	6.00%	-	-
Horiz. %	105.33%	102.00%	82.67%	82.67%	78.00%	106.00%	100.00%	-
P/EPS	10.92	10.60	9.24	8.16	7.31	9.86	9.10	12.91%
YoY %	3.02%	14.72%	13.24%	11.63%	-25.86%	8.35%	-	-
Horiz. %	120.00%	116.48%	101.54%	89.67%	80.33%	108.35%	100.00%	-
EY	9.16	9.43	10.82	12.26	13.67	10.14	10.98	-11.37%
YoY %	-2.86%	-12.85%	-11.75%	-10.31%	34.81%	-7.65%	-	-
Horiz. %	83.42%	85.88%	98.54%	111.66%	124.50%	92.35%	100.00%	-
DY	2.90	2.96	3.60	4.68	4.92	3.64	4.04	-19.81%
YoY %	-2.03%	-17.78%	-23.08%	-4.88%	35.16%	-9.90%	-	-
Horiz. %	71.78%	73.27%	89.11%	115.84%	121.78%	90.10%	100.00%	-
P/NAPS	1.18	1.17	0.96	0.96	0.96	1.32	1.16	1.14%
YoY %	0.85%	21.88%	0.00%	0.00%	-27.27%	13.79%	-	-
Horiz. %	101.72%	100.86%	82.76%	82.76%	82.76%	113.79%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	26/02/21	30/11/20	27/08/20	28/05/20	27/02/20	29/11/19	-
Price	3.88	4.06	3.70	3.44	3.61	3.76	4.16	-
P/RPS	1.45	1.46	1.31	1.25	1.30	1.36	1.58	-5.55%
YoY %	-0.68%	11.45%	4.80%	-3.85%	-4.41%	-13.92%	-	-
Horiz. %	91.77%	92.41%	82.91%	79.11%	82.28%	86.08%	100.00%	-
P/EPS	10.01	10.11	9.77	8.21	8.12	8.43	9.56	3.11%
YoY %	-0.99%	3.48%	19.00%	1.11%	-3.68%	-11.82%	-	-
Horiz. %	104.71%	105.75%	102.20%	85.88%	84.94%	88.18%	100.00%	-
EY	9.99	9.90	10.24	12.19	12.31	11.86	10.46	-3.01%
YoY %	0.91%	-3.32%	-16.00%	-0.97%	3.79%	13.38%	-	-
Horiz. %	95.51%	94.65%	97.90%	116.54%	117.69%	113.38%	100.00%	-
DY	3.16	3.10	3.41	4.65	4.43	4.26	3.85	-12.32%
YoY %	1.94%	-9.09%	-26.67%	4.97%	3.99%	10.65%	-	-
Horiz. %	82.08%	80.52%	88.57%	120.78%	115.06%	110.65%	100.00%	-
P/NAPS	1.08	1.12	1.02	0.97	1.06	1.13	1.22	-7.79%
YoY %	-3.57%	9.80%	5.15%	-8.49%	-6.19%	-7.38%	-	-
Horiz. %	88.52%	91.80%	83.61%	79.51%	86.89%	92.62%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:05:00

EMA 5

5 Mins

SELL

2024-05-16 10:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 10:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 10:25:00

ADX

5 Mins

BUY

2024-05-16 10:25:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.235

+0.03

266,576,200

REVENUE

0.245

0.00

255,604,400

TOPGLOV

1.14

-0.12

202,305,000

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

150,282,100

CAREPLS

0.34

-0.04

82,756,900

SUPERMX

0.98

-0.10

75,191,000

SINKUNG

0.145

+0.005

58,959,500

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

46,086,000

More active Stocks

MPI

33.64

+1.12

70,200

F&N

33.46

+0.98

102,000

NESTLE

129.60

+0.60

13,900

UTDPLT

26.18

+0.56

206,300

HEIM

24.70

+0.50

171,600

ALLIANZ

22.12

+0.44

30,000

PANAMY

19.62

+0.36

15,300

KSENG

6.33

+0.35

394,600

PENTA

4.71

+0.26

2,594,600

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.42

-0.40

24,262,600

KOSSAN

2.48

-0.26

12,914,600

AIRPORT

10.18

-0.22

15,903,800

KOSSAN-C60

0.565

-0.215

315,000

AJI

16.36

-0.20

75,500

PTT

1.76

-0.17

823,400

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

624,000

TOPGLOV

1.14

-0.12

202,305,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More