[BIMB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
11-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -0.08%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 3,528,198 3,532,055 3,460,075 3,392,339 3,310,607 3,187,846 3,129,769 8.27%
PBT 869,201 865,394 842,456 826,662 834,436 854,026 844,501 1.93%
Tax -239,537 -213,057 -213,776 -213,740 -221,489 -255,933 -241,974 -0.66%
NP 629,664 652,337 628,680 612,922 612,947 598,093 602,527 2.96%
-
NP to SH 559,040 581,436 560,652 546,830 547,275 539,316 544,791 1.72%
-
Tax Rate 27.56% 24.62% 25.38% 25.86% 26.54% 29.97% 28.65% -
Total Cost 2,898,534 2,879,718 2,831,395 2,779,417 2,697,660 2,589,753 2,527,242 9.52%
-
Net Worth 3,876,379 4,099,022 3,938,185 3,787,743 3,406,851 3,377,222 3,409,226 8.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 206,539 188,137 188,137 188,137 188,137 219,531 -
Div Payout % - 35.52% 33.56% 34.41% 34.38% 34.88% 40.30% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,876,379 4,099,022 3,938,185 3,787,743 3,406,851 3,377,222 3,409,226 8.89%
NOSH 1,588,680 1,588,768 1,587,977 1,578,226 1,541,561 1,542,110 1,542,636 1.97%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.85% 18.47% 18.17% 18.07% 18.51% 18.76% 19.25% -
ROE 14.42% 14.18% 14.24% 14.44% 16.06% 15.97% 15.98% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 222.08 222.31 217.89 214.95 214.76 206.72 202.88 6.18%
EPS 35.19 36.60 35.31 34.65 35.50 34.97 35.32 -0.24%
DPS 0.00 13.00 11.85 11.92 12.20 12.20 14.23 -
NAPS 2.44 2.58 2.48 2.40 2.21 2.19 2.21 6.79%
Adjusted Per Share Value based on latest NOSH - 1,578,226
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 155.67 155.84 152.66 149.67 146.07 140.65 138.09 8.27%
EPS 24.67 25.65 24.74 24.13 24.15 23.80 24.04 1.73%
DPS 0.00 9.11 8.30 8.30 8.30 8.30 9.69 -
NAPS 1.7103 1.8085 1.7376 1.6712 1.5032 1.4901 1.5042 8.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.22 4.14 3.90 3.85 3.83 4.01 4.04 -
P/RPS 1.90 1.86 1.79 1.79 1.78 1.94 1.99 -3.02%
P/EPS 11.99 11.31 11.05 11.11 10.79 11.47 11.44 3.16%
EY 8.34 8.84 9.05 9.00 9.27 8.72 8.74 -3.06%
DY 0.00 3.14 3.04 3.10 3.19 3.04 3.52 -
P/NAPS 1.73 1.60 1.57 1.60 1.73 1.83 1.83 -3.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 26/08/16 11/05/16 26/02/16 30/11/15 14/09/15 -
Price 4.50 4.13 4.00 3.96 3.52 3.90 4.05 -
P/RPS 2.03 1.86 1.84 1.84 1.64 1.89 2.00 0.99%
P/EPS 12.79 11.29 11.33 11.43 9.92 11.15 11.47 7.49%
EY 7.82 8.86 8.83 8.75 10.09 8.97 8.72 -6.97%
DY 0.00 3.15 2.96 3.01 3.47 3.13 3.51 -
P/NAPS 1.84 1.60 1.61 1.65 1.59 1.78 1.83 0.36%

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