[BIMB] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

29-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 1.29%

YoY- 14.49%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	4,934,972	4,946,174	4,885,314	4,653,965	4,550,048	4,386,327	4,202,477	11.31%
YoY %	-0.23%	1.25%	4.97%	2.28%	3.73%	4.37%	-	-
Horiz. %	117.43%	117.70%	116.25%	110.74%	108.27%	104.37%	100.00%	-
PBT	1,158,503	1,207,263	1,205,014	1,196,606	1,175,148	1,111,425	1,065,455	5.74%
YoY %	-4.04%	0.19%	0.70%	1.83%	5.73%	4.31%	-	-
Horiz. %	108.73%	113.31%	113.10%	112.31%	110.30%	104.31%	100.00%	-
Tax	-258,785	-263,248	-269,645	-274,170	-274,879	-268,993	-264,034	-1.33%
YoY %	1.70%	2.37%	1.65%	0.26%	-2.19%	-1.88%	-	-
Horiz. %	98.01%	99.70%	102.13%	103.84%	104.11%	101.88%	100.00%	-
NP	899,718	944,015	935,369	922,436	900,269	842,432	801,421	8.02%
YoY %	-4.69%	0.92%	1.40%	2.46%	6.87%	5.12%	-	-
Horiz. %	112.27%	117.79%	116.71%	115.10%	112.33%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	751,505	793,641	786,920	767,447	757,687	712,436	682,055	6.68%
YoY %	-5.31%	0.85%	2.54%	1.29%	6.35%	4.45%	-	-
Horiz. %	110.18%	116.36%	115.37%	112.52%	111.09%	104.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	21.81%	22.38%	22.91%	23.39%	24.20%	24.78%	-
YoY %	2.43%	-2.55%	-2.31%	-2.05%	-3.35%	-2.34%	-	-
Horiz. %	90.15%	88.01%	90.31%	92.45%	94.39%	97.66%	100.00%	-
Total Cost	4,035,254	4,002,159	3,949,945	3,731,529	3,649,779	3,543,895	3,401,056	12.08%
YoY %	0.83%	1.32%	5.85%	2.24%	2.99%	4.20%	-	-
Horiz. %	118.65%	117.67%	116.14%	109.72%	107.31%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,363,956	6,072,791	5,892,704	6,016,204	5,716,276	5,381,222	5,029,891	16.99%
YoY %	4.79%	3.06%	-2.05%	5.25%	6.23%	6.98%	-	-
Horiz. %	126.52%	120.73%	117.15%	119.61%	113.65%	106.98%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	282,285	282,285	282,285	282,285	262,502	262,502	262,502	4.96%
YoY %	0.00%	0.00%	0.00%	7.54%	0.00%	0.00%	-	-
Horiz. %	107.54%	107.54%	107.54%	107.54%	100.00%	100.00%	100.00%	-
Div Payout %	37.56%	35.57%	35.87%	36.78%	34.65%	36.85%	38.49%	-
YoY %	5.59%	-0.84%	-2.47%	6.15%	-5.97%	-4.26%	-	-
Horiz. %	97.58%	92.41%	93.19%	95.56%	90.02%	95.74%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	6,363,956	6,072,791	5,892,704	6,016,204	5,716,276	5,381,222	5,029,891	16.99%
YoY %	4.79%	3.06%	-2.05%	5.25%	6.23%	6.98%	-	-
Horiz. %	126.52%	120.73%	117.15%	119.61%	113.65%	106.98%	100.00%	-
NOSH	1,792,663	1,792,663	1,764,282	1,764,282	1,764,282	1,764,282	1,693,566	3.86%
YoY %	0.00%	1.61%	0.00%	0.00%	0.00%	4.18%	-	-
Horiz. %	105.85%	105.85%	104.18%	104.18%	104.18%	104.18%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	18.23%	19.09%	19.15%	19.82%	19.79%	19.21%	19.07%	-
YoY %	-4.50%	-0.31%	-3.38%	0.15%	3.02%	0.73%	-	-
Horiz. %	95.60%	100.10%	100.42%	103.93%	103.78%	100.73%	100.00%	-
ROE	11.81%	13.07%	13.35%	12.76%	13.25%	13.24%	13.56%	-
YoY %	-9.64%	-2.10%	4.62%	-3.70%	0.08%	-2.36%	-	-
Horiz. %	87.09%	96.39%	98.45%	94.10%	97.71%	97.64%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	275.29	276.92	276.90	263.79	257.90	251.87	248.14	7.17%
YoY %	-0.59%	0.01%	4.97%	2.28%	2.39%	1.50%	-	-
Horiz. %	110.94%	111.60%	111.59%	106.31%	103.93%	101.50%	100.00%	-
EPS	41.92	44.43	44.60	43.50	42.95	40.91	40.27	2.71%
YoY %	-5.65%	-0.38%	2.53%	1.28%	4.99%	1.59%	-	-
Horiz. %	104.10%	110.33%	110.75%	108.02%	106.66%	101.59%	100.00%	-
DPS	16.00	16.00	16.00	16.00	14.88	15.07	15.50	2.14%
YoY %	0.00%	0.00%	0.00%	7.53%	-1.26%	-2.77%	-	-
Horiz. %	103.23%	103.23%	103.23%	103.23%	96.00%	97.23%	100.00%	-
NAPS	3.55	3.40	3.34	3.41	3.24	3.09	2.97	12.64%
YoY %	4.41%	1.80%	-2.05%	5.25%	4.85%	4.04%	-	-
Horiz. %	119.53%	114.48%	112.46%	114.81%	109.09%	104.04%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,764,282
RPS	217.74	218.23	215.55	205.34	200.75	193.53	185.42	11.31%
YoY %	-0.22%	1.24%	4.97%	2.29%	3.73%	4.37%	-	-
Horiz. %	117.43%	117.69%	116.25%	110.74%	108.27%	104.37%	100.00%	-
EPS	33.16	35.02	34.72	33.86	33.43	31.43	30.09	6.69%
YoY %	-5.31%	0.86%	2.54%	1.29%	6.36%	4.45%	-	-
Horiz. %	110.20%	116.38%	115.39%	112.53%	111.10%	104.45%	100.00%	-
DPS	12.45	12.45	12.45	12.45	11.58	11.58	11.58	4.95%
YoY %	0.00%	0.00%	0.00%	7.51%	0.00%	0.00%	-	-
Horiz. %	107.51%	107.51%	107.51%	107.51%	100.00%	100.00%	100.00%	-
NAPS	2.8079	2.6794	2.5999	2.6544	2.5221	2.3743	2.2193	16.99%
YoY %	4.80%	3.06%	-2.05%	5.25%	6.22%	6.98%	-	-
Horiz. %	126.52%	120.73%	117.15%	119.61%	113.64%	106.98%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	3.42	3.25	4.40	3.96	4.57	4.31	3.56	-
P/RPS	1.24	1.17	1.59	1.50	1.77	1.71	1.43	-9.07%
YoY %	5.98%	-26.42%	6.00%	-15.25%	3.51%	19.58%	-	-
Horiz. %	86.71%	81.82%	111.19%	104.90%	123.78%	119.58%	100.00%	-
P/EPS	8.16	7.31	9.86	9.10	10.64	10.54	8.84	-5.20%
YoY %	11.63%	-25.86%	8.35%	-14.47%	0.95%	19.23%	-	-
Horiz. %	92.31%	82.69%	111.54%	102.94%	120.36%	119.23%	100.00%	-
EY	12.26	13.67	10.14	10.98	9.40	9.49	11.31	5.52%
YoY %	-10.31%	34.81%	-7.65%	16.81%	-0.95%	-16.09%	-	-
Horiz. %	108.40%	120.87%	89.66%	97.08%	83.11%	83.91%	100.00%	-
DY	4.68	4.92	3.64	4.04	3.26	3.50	4.35	5.00%
YoY %	-4.88%	35.16%	-9.90%	23.93%	-6.86%	-19.54%	-	-
Horiz. %	107.59%	113.10%	83.68%	92.87%	74.94%	80.46%	100.00%	-
P/NAPS	0.96	0.96	1.32	1.16	1.41	1.39	1.20	-13.83%
YoY %	0.00%	-27.27%	13.79%	-17.73%	1.44%	15.83%	-	-
Horiz. %	80.00%	80.00%	110.00%	96.67%	117.50%	115.83%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	28/05/20	27/02/20	29/11/19	28/08/19	23/05/19	28/02/19	-
Price	3.44	3.61	3.76	4.16	4.05	4.55	4.25	-
P/RPS	1.25	1.30	1.36	1.58	1.57	1.81	1.71	-18.86%
YoY %	-3.85%	-4.41%	-13.92%	0.64%	-13.26%	5.85%	-	-
Horiz. %	73.10%	76.02%	79.53%	92.40%	91.81%	105.85%	100.00%	-
P/EPS	8.21	8.12	8.43	9.56	9.43	11.12	10.55	-15.40%
YoY %	1.11%	-3.68%	-11.82%	1.38%	-15.20%	5.40%	-	-
Horiz. %	77.82%	76.97%	79.91%	90.62%	89.38%	105.40%	100.00%	-
EY	12.19	12.31	11.86	10.46	10.60	8.99	9.48	18.26%
YoY %	-0.97%	3.79%	13.38%	-1.32%	17.91%	-5.17%	-	-
Horiz. %	128.59%	129.85%	125.11%	110.34%	111.81%	94.83%	100.00%	-
DY	4.65	4.43	4.26	3.85	3.67	3.31	3.65	17.53%
YoY %	4.97%	3.99%	10.65%	4.90%	10.88%	-9.32%	-	-
Horiz. %	127.40%	121.37%	116.71%	105.48%	100.55%	90.68%	100.00%	-
P/NAPS	0.97	1.06	1.13	1.22	1.25	1.47	1.43	-22.81%
YoY %	-8.49%	-6.19%	-7.38%	-2.40%	-14.97%	2.80%	-	-
Horiz. %	67.83%	74.13%	79.02%	85.31%	87.41%	102.80%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 11:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 11:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-15 11:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 11:20:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-15 10:30:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

545

MPI

MALAYSIAN PACIFIC INDUSTRIES

518

PTRANS

PERAK TRANSIT BERHAD

503

HLIND

HONG LEONG INDUSTRIES BHD

481

GENTING

GENTING BHD

430

SENDAI

EVERSENDAI CORPORATION BERHAD

420

YTL

YTL CORPORATION BHD

373

HARTA

HARTALEGA HOLDINGS BHD

370

Daily Stocks

TOPGLOV

1.21

+0.25

366,132,700

SUPERMX

1.03

+0.165

208,009,800

CAREPLS

0.375

+0.07

175,232,900

SINKUNG

0.135

+0.005

171,305,300

MYEG

1.04

+0.06

100,169,000

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,156,100

HARTA

3.75

+0.79

55,286,000

HLT

0.22

+0.045

53,493,800

JAKS

0.13

0.00

51,504,000

More active Stocks

HARTA

3.75

+0.79

55,286,000

KOSSAN

2.76

+0.38

34,713,500

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

127,700

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

366,132,700

F&N

32.48

+0.20

172,000

HLIND

10.88

+0.20

8,900

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.385

+0.18

9,512,600

More gainer Stocks

MSM

2.87

-0.27

3,811,500

AJI

16.62

-0.26

202,200

PPB

15.40

-0.20

166,000

MSM-CQ

0.755

-0.17

34,000

CITAGLB-PA

1.03

-0.17

1,400

SUNWAY

3.37

-0.14

17,162,300

PETDAG

20.86

-0.14

124,100

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

MSM-CN

0.545

-0.11

1,867,500

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