[BIMB] QoQ TTM 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- 1.48%

YoY- 2.81%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	3,532,055	3,460,075	3,392,339	3,310,607	3,187,846	3,129,769	3,049,660	10.25%
YoY %	2.08%	2.00%	2.47%	3.85%	1.86%	2.63%	-	-
Horiz. %	115.82%	113.46%	111.24%	108.56%	104.53%	102.63%	100.00%	-
PBT	865,394	842,456	826,662	834,436	854,026	844,501	841,293	1.89%
YoY %	2.72%	1.91%	-0.93%	-2.29%	1.13%	0.38%	-	-
Horiz. %	102.86%	100.14%	98.26%	99.18%	101.51%	100.38%	100.00%	-
Tax	-213,057	-213,776	-213,740	-221,489	-255,933	-241,974	-238,040	-7.10%
YoY %	0.34%	-0.02%	3.50%	13.46%	-5.77%	-1.65%	-	-
Horiz. %	89.50%	89.81%	89.79%	93.05%	107.52%	101.65%	100.00%	-
NP	652,337	628,680	612,922	612,947	598,093	602,527	603,253	5.33%
YoY %	3.76%	2.57%	-0.00%	2.48%	-0.74%	-0.12%	-	-
Horiz. %	108.14%	104.21%	101.60%	101.61%	99.14%	99.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	581,436	560,652	546,830	547,275	539,316	544,791	544,573	4.45%
YoY %	3.71%	2.53%	-0.08%	1.48%	-1.00%	0.04%	-	-
Horiz. %	106.77%	102.95%	100.41%	100.50%	99.03%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	25.38%	25.86%	26.54%	29.97%	28.65%	28.29%	-
YoY %	-2.99%	-1.86%	-2.56%	-11.44%	4.61%	1.27%	-	-
Horiz. %	87.03%	89.71%	91.41%	93.81%	105.94%	101.27%	100.00%	-
Total Cost	2,879,718	2,831,395	2,779,417	2,697,660	2,589,753	2,527,242	2,446,407	11.45%
YoY %	1.71%	1.87%	3.03%	4.17%	2.47%	3.30%	-	-
Horiz. %	117.71%	115.74%	113.61%	110.27%	105.86%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.08%	3.97%	11.18%	0.88%	-0.94%	4.27%	-	-
Horiz. %	125.37%	120.45%	115.84%	104.20%	103.29%	104.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	206,539	188,137	188,137	188,137	188,137	219,531	219,531	-3.97%
YoY %	9.78%	0.00%	0.00%	0.00%	-14.30%	0.00%	-	-
Horiz. %	94.08%	85.70%	85.70%	85.70%	85.70%	100.00%	100.00%	-
Div Payout %	35.52%	33.56%	34.41%	34.38%	34.88%	40.30%	40.31%	-
YoY %	5.84%	-2.47%	0.09%	-1.43%	-13.45%	-0.02%	-	-
Horiz. %	88.12%	83.25%	85.36%	85.29%	86.53%	99.98%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
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%
YoY %	4.08%	3.97%	11.18%	0.88%	-0.94%	4.27%	-	-
Horiz. %	125.37%	120.45%	115.84%	104.20%	103.29%	104.27%	100.00%	-
NOSH	1,588,768	1,587,977	1,578,226	1,541,561	1,542,110	1,542,636	1,535,056	2.31%
YoY %	0.05%	0.62%	2.38%	-0.04%	-0.03%	0.49%	-	-
Horiz. %	103.50%	103.45%	102.81%	100.42%	100.46%	100.49%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	18.47%	18.17%	18.07%	18.51%	18.76%	19.25%	19.78%	-
YoY %	1.65%	0.55%	-2.38%	-1.33%	-2.55%	-2.68%	-	-
Horiz. %	93.38%	91.86%	91.35%	93.58%	94.84%	97.32%	100.00%	-
ROE	14.18%	14.24%	14.44%	16.06%	15.97%	15.98%	16.66%	-
YoY %	-0.42%	-1.39%	-10.09%	0.56%	-0.06%	-4.08%	-	-
Horiz. %	85.11%	85.47%	86.67%	96.40%	95.86%	95.92%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	222.31	217.89	214.95	214.76	206.72	202.88	198.67	7.76%
YoY %	2.03%	1.37%	0.09%	3.89%	1.89%	2.12%	-	-
Horiz. %	111.90%	109.67%	108.19%	108.10%	104.05%	102.12%	100.00%	-
EPS	36.60	35.31	34.65	35.50	34.97	35.32	35.48	2.08%
YoY %	3.65%	1.90%	-2.39%	1.52%	-0.99%	-0.45%	-	-
Horiz. %	103.16%	99.52%	97.66%	100.06%	98.56%	99.55%	100.00%	-
DPS	13.00	11.85	11.92	12.20	12.20	14.23	14.30	-6.14%
YoY %	9.70%	-0.59%	-2.30%	0.00%	-14.27%	-0.49%	-	-
Horiz. %	90.91%	82.87%	83.36%	85.31%	85.31%	99.51%	100.00%	-
NAPS	2.58	2.48	2.40	2.21	2.19	2.21	2.13	13.59%
YoY %	4.03%	3.33%	8.60%	0.91%	-0.90%	3.76%	-	-
Horiz. %	121.13%	116.43%	112.68%	103.76%	102.82%	103.76%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,541,561
RPS	155.97	152.79	149.80	146.19	140.77	138.21	134.67	10.25%
YoY %	2.08%	2.00%	2.47%	3.85%	1.85%	2.63%	-	-
Horiz. %	115.82%	113.46%	111.23%	108.55%	104.53%	102.63%	100.00%	-
EPS	25.68	24.76	24.15	24.17	23.82	24.06	24.05	4.45%
YoY %	3.72%	2.53%	-0.08%	1.47%	-1.00%	0.04%	-	-
Horiz. %	106.78%	102.95%	100.42%	100.50%	99.04%	100.04%	100.00%	-
DPS	9.12	8.31	8.31	8.31	8.31	9.69	9.69	-3.95%
YoY %	9.75%	0.00%	0.00%	0.00%	-14.24%	0.00%	-	-
Horiz. %	94.12%	85.76%	85.76%	85.76%	85.76%	100.00%	100.00%	-
NAPS	1.8101	1.7391	1.6726	1.5044	1.4914	1.5055	1.4439	16.21%
YoY %	4.08%	3.98%	11.18%	0.87%	-0.94%	4.27%	-	-
Horiz. %	125.36%	120.44%	115.84%	104.19%	103.29%	104.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
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	1.86	1.79	1.79	1.78	1.94	1.99	2.06	-6.56%
YoY %	3.91%	0.00%	0.56%	-8.25%	-2.51%	-3.40%	-	-
Horiz. %	90.29%	86.89%	86.89%	86.41%	94.17%	96.60%	100.00%	-
P/EPS	11.31	11.05	11.11	10.79	11.47	11.44	11.56	-1.44%
YoY %	2.35%	-0.54%	2.97%	-5.93%	0.26%	-1.04%	-	-
Horiz. %	97.84%	95.59%	96.11%	93.34%	99.22%	98.96%	100.00%	-
EY	8.84	9.05	9.00	9.27	8.72	8.74	8.65	1.45%
YoY %	-2.32%	0.56%	-2.91%	6.31%	-0.23%	1.04%	-	-
Horiz. %	102.20%	104.62%	104.05%	107.17%	100.81%	101.04%	100.00%	-
DY	3.14	3.04	3.10	3.19	3.04	3.52	3.49	-6.78%
YoY %	3.29%	-1.94%	-2.82%	4.93%	-13.64%	0.86%	-	-
Horiz. %	89.97%	87.11%	88.83%	91.40%	87.11%	100.86%	100.00%	-
P/NAPS	1.60	1.57	1.60	1.73	1.83	1.83	1.92	-11.41%
YoY %	1.91%	-1.88%	-7.51%	-5.46%	0.00%	-4.69%	-	-
Horiz. %	83.33%	81.77%	83.33%	90.10%	95.31%	95.31%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
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	1.86	1.84	1.84	1.64	1.89	2.00	2.01	-5.02%
YoY %	1.09%	0.00%	12.20%	-13.23%	-5.50%	-0.50%	-	-
Horiz. %	92.54%	91.54%	91.54%	81.59%	94.03%	99.50%	100.00%	-
P/EPS	11.29	11.33	11.43	9.92	11.15	11.47	11.28	0.05%
YoY %	-0.35%	-0.87%	15.22%	-11.03%	-2.79%	1.68%	-	-
Horiz. %	100.09%	100.44%	101.33%	87.94%	98.85%	101.68%	100.00%	-
EY	8.86	8.83	8.75	10.09	8.97	8.72	8.87	-0.07%
YoY %	0.34%	0.91%	-13.28%	12.49%	2.87%	-1.69%	-	-
Horiz. %	99.89%	99.55%	98.65%	113.75%	101.13%	98.31%	100.00%	-
DY	3.15	2.96	3.01	3.47	3.13	3.51	3.58	-8.15%
YoY %	6.42%	-1.66%	-13.26%	10.86%	-10.83%	-1.96%	-	-
Horiz. %	87.99%	82.68%	84.08%	96.93%	87.43%	98.04%	100.00%	-
P/NAPS	1.60	1.61	1.65	1.59	1.78	1.83	1.88	-10.16%
YoY %	-0.62%	-2.42%	3.77%	-10.67%	-2.73%	-2.66%	-	-
Horiz. %	85.11%	85.64%	87.77%	84.57%	94.68%	97.34%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos