[BIMB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 10.2%

YoY- -37.32%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	4,203,623	3,906,243	3,576,354	3,346,952	3,159,488	3,583,194	4,006,070	3.27%
YoY %	7.61%	9.22%	6.85%	5.93%	-11.82%	-10.56%	-	-
Horiz. %	104.93%	97.51%	89.27%	83.55%	78.87%	89.44%	100.00%	-
PBT	752,016	749,066	746,866	635,960	569,766	687,466	841,495	-7.23%
YoY %	0.39%	0.29%	17.44%	11.62%	-17.12%	-18.30%	-	-
Horiz. %	89.37%	89.02%	88.75%	75.58%	67.71%	81.70%	100.00%	-
Tax	-229,193	-245,223	-255,194	-190,388	-165,424	-181,916	-198,059	10.25%
YoY %	6.54%	3.91%	-34.04%	-15.09%	9.07%	8.15%	-	-
Horiz. %	115.72%	123.81%	128.85%	96.13%	83.52%	91.85%	100.00%	-
NP	522,823	503,843	491,672	445,572	404,342	505,550	643,436	-12.95%
YoY %	3.77%	2.48%	10.35%	10.20%	-20.02%	-21.43%	-	-
Horiz. %	81.25%	78.31%	76.41%	69.25%	62.84%	78.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	522,823	503,843	491,672	445,572	404,342	471,799	568,341	-5.42%
YoY %	3.77%	2.48%	10.35%	10.20%	-14.30%	-16.99%	-	-
Horiz. %	91.99%	88.65%	86.51%	78.40%	71.14%	83.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.48%	32.74%	34.17%	29.94%	29.03%	26.46%	23.54%	-
YoY %	-6.90%	-4.18%	14.13%	3.13%	9.71%	12.40%	-	-
Horiz. %	129.48%	139.08%	145.16%	127.19%	123.32%	112.40%	100.00%	-
Total Cost	3,680,800	3,402,400	3,084,682	2,901,380	2,755,146	3,077,644	3,362,634	6.22%
YoY %	8.18%	10.30%	6.32%	5.31%	-10.48%	-8.48%	-	-
Horiz. %	109.46%	101.18%	91.73%	86.28%	81.93%	91.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,285,620	7,086,163	6,789,097	6,810,650	6,659,781	6,605,261	6,393,687	9.12%
YoY %	2.81%	4.38%	-0.32%	2.27%	0.83%	3.31%	-	-
Horiz. %	113.95%	110.83%	106.18%	106.52%	104.16%	103.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	297,427	297,427	297,427	-	272,062	272,062	272,062	6.14%
YoY %	0.00%	0.00%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	109.32%	109.32%	109.32%	-	100.00%	100.00%	100.00%	-
Div Payout %	56.89%	59.03%	60.49%	-	67.29%	57.66%	47.87%	-
YoY %	-3.63%	-2.41%	0.00%	-	16.70%	20.45%	-	-
Horiz. %	118.84%	123.31%	126.36%	-	140.57%	120.45%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	7,285,620	7,086,163	6,789,097	6,810,650	6,659,781	6,605,261	6,393,687	9.12%
YoY %	2.81%	4.38%	-0.32%	2.27%	0.83%	3.31%	-	-
Horiz. %	113.95%	110.83%	106.18%	106.52%	104.16%	103.31%	100.00%	-
NOSH	2,266,473	2,244,005	2,155,269	2,155,269	2,155,269	2,155,269	2,075,872	6.04%
YoY %	1.00%	4.12%	0.00%	0.00%	0.00%	3.82%	-	-
Horiz. %	109.18%	108.10%	103.82%	103.82%	103.82%	103.82%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	12.44%	12.90%	13.75%	13.31%	12.80%	14.11%	16.06%	-
YoY %	-3.57%	-6.18%	3.31%	3.98%	-9.28%	-12.14%	-	-
Horiz. %	77.46%	80.32%	85.62%	82.88%	79.70%	87.86%	100.00%	-
ROE	7.18%	7.11%	7.24%	6.54%	6.07%	7.14%	8.89%	-
YoY %	0.98%	-1.80%	10.70%	7.74%	-14.99%	-19.69%	-	-
Horiz. %	80.76%	79.98%	81.44%	73.57%	68.28%	80.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	186.36	176.40	165.94	155.29	146.59	167.63	192.98	-2.30%
YoY %	5.65%	6.30%	6.86%	5.93%	-12.55%	-13.14%	-	-
Horiz. %	96.57%	91.41%	85.99%	80.47%	75.96%	86.86%	100.00%	-
EPS	23.18	22.75	22.81	20.67	18.76	22.07	27.38	-10.53%
YoY %	1.89%	-0.26%	10.35%	10.18%	-15.00%	-19.39%	-	-
Horiz. %	84.66%	83.09%	83.31%	75.49%	68.52%	80.61%	100.00%	-
DPS	13.19	13.43	13.80	0.00	12.62	12.73	13.11	0.40%
YoY %	-1.79%	-2.68%	0.00%	0.00%	-0.86%	-2.90%	-	-
Horiz. %	100.61%	102.44%	105.26%	0.00%	96.26%	97.10%	100.00%	-
NAPS	3.23	3.20	3.15	3.16	3.09	3.09	3.08	3.22%
YoY %	0.94%	1.59%	-0.32%	2.27%	0.00%	0.32%	-	-
Horiz. %	104.87%	103.90%	102.27%	102.60%	100.32%	100.32%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,155,269
RPS	185.47	172.35	157.79	147.67	139.40	158.10	176.75	3.27%
YoY %	7.61%	9.23%	6.85%	5.93%	-11.83%	-10.55%	-	-
Horiz. %	104.93%	97.51%	89.27%	83.55%	78.87%	89.45%	100.00%	-
EPS	23.07	22.23	21.69	19.66	17.84	20.82	25.08	-5.43%
YoY %	3.78%	2.49%	10.33%	10.20%	-14.31%	-16.99%	-	-
Horiz. %	91.99%	88.64%	86.48%	78.39%	71.13%	83.01%	100.00%	-
DPS	13.12	13.12	13.12	0.00	12.00	12.00	12.00	6.14%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.33%	109.33%	109.33%	0.00%	100.00%	100.00%	100.00%	-
NAPS	3.2145	3.1265	2.9954	3.005	2.9384	2.9143	2.821	9.12%
YoY %	2.81%	4.38%	-0.32%	2.27%	0.83%	3.31%	-	-
Horiz. %	113.95%	110.83%	106.18%	106.52%	104.16%	103.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.95	2.15	2.73	2.57	2.68	2.95	3.00	-
P/RPS	1.05	1.22	1.65	1.65	1.83	1.76	1.55	-22.92%
YoY %	-13.93%	-26.06%	0.00%	-9.84%	3.98%	13.55%	-	-
Horiz. %	67.74%	78.71%	106.45%	106.45%	118.06%	113.55%	100.00%	-
P/EPS	8.41	9.45	11.97	12.43	14.29	13.37	10.96	-16.22%
YoY %	-11.01%	-21.05%	-3.70%	-13.02%	6.88%	21.99%	-	-
Horiz. %	76.73%	86.22%	109.22%	113.41%	130.38%	121.99%	100.00%	-
EY	11.89	10.58	8.36	8.04	7.00	7.48	9.13	19.31%
YoY %	12.38%	26.56%	3.98%	14.86%	-6.42%	-18.07%	-	-
Horiz. %	130.23%	115.88%	91.57%	88.06%	76.67%	81.93%	100.00%	-
DY	6.76	6.25	5.05	0.00	4.71	4.31	4.37	33.86%
YoY %	8.16%	23.76%	0.00%	0.00%	9.28%	-1.37%	-	-
Horiz. %	154.69%	143.02%	115.56%	0.00%	107.78%	98.63%	100.00%	-
P/NAPS	0.60	0.67	0.87	0.81	0.87	0.95	0.97	-27.46%
YoY %	-10.45%	-22.99%	7.41%	-6.90%	-8.42%	-2.06%	-	-
Horiz. %	61.86%	69.07%	89.69%	83.51%	89.69%	97.94%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	30/05/23	27/02/23	30/11/22	30/08/22	31/05/22	28/02/22	-
Price	2.09	1.87	2.27	2.56	2.61	2.92	2.99	-
P/RPS	1.12	1.06	1.37	1.65	1.78	1.74	1.55	-19.52%
YoY %	5.66%	-22.63%	-16.97%	-7.30%	2.30%	12.26%	-	-
Horiz. %	72.26%	68.39%	88.39%	106.45%	114.84%	112.26%	100.00%	-
P/EPS	9.02	8.22	9.95	12.38	13.91	13.23	10.92	-11.99%
YoY %	9.73%	-17.39%	-19.63%	-11.00%	5.14%	21.15%	-	-
Horiz. %	82.60%	75.27%	91.12%	113.37%	127.38%	121.15%	100.00%	-
EY	11.09	12.17	10.05	8.08	7.19	7.56	9.16	13.63%
YoY %	-8.87%	21.09%	24.38%	12.38%	-4.89%	-17.47%	-	-
Horiz. %	121.07%	132.86%	109.72%	88.21%	78.49%	82.53%	100.00%	-
DY	6.31	7.18	6.08	0.00	4.84	4.36	4.38	27.64%
YoY %	-12.12%	18.09%	0.00%	0.00%	11.01%	-0.46%	-	-
Horiz. %	144.06%	163.93%	138.81%	0.00%	110.50%	99.54%	100.00%	-
P/NAPS	0.65	0.58	0.72	0.81	0.84	0.94	0.97	-23.47%
YoY %	12.07%	-19.44%	-11.11%	-3.57%	-10.64%	-3.09%	-	-
Horiz. %	67.01%	59.79%	74.23%	83.51%	86.60%	96.91%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

PTRANS

PERAK TRANSIT BERHAD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

HLIND

HONG LEONG INDUSTRIES BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

145

SAPNRG

SAPURA ENERGY BERHAD

106

PBBANK

PUBLIC BANK BHD

104

MYEG

MY E.G. SERVICES BHD

104

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CXG

0.17

0.00

79,140,500

ICONIC-WA

0.045

+0.005

61,869,500

ICONIC

0.11

+0.005

57,056,900

INGENIEU

0.12

+0.005

44,391,400

SNS

0.44

+0.045

42,596,800

DNEX

0.405

+0.005

17,614,000

HSI-HUT

0.215

-0.015

13,065,000

JIANKUN-WB

0.055

-0.005

12,974,500

KAB-CC

0.09

0.00

11,123,100

MMAG

0.21

+0.015

7,398,900

More active Stocks

F&N

32.74

+0.74

30,200

DLADY

34.44

+0.22

1,800

PBA

2.13

+0.17

1,172,000

ARKA

2.12

+0.17

59,900

DUFU

2.32

+0.12

2,149,900

AJI

20.42

+0.12

144,500

BURSA

7.79

+0.11

204,000

TENAGA

12.42

+0.10

327,400

SAM

5.26

+0.10

115,200

CHINAETF-MYR

4.80

+0.10

3,400

More gainer Stocks

NESTLE

128.00

-0.30

1,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

MPI

30.90

-0.10

1,600

PERTAMA

2.40

-0.09

799,800

ANNJOO-C2

0.06

-0.09

350,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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