[BIMB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 9.31%

YoY- 12.07%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	4,961,029	4,710,476	4,108,492	3,700,750	3,530,397	3,235,133	2,941,302	9.09%
YoY %	5.32%	14.65%	11.02%	4.83%	9.13%	9.99%	-	-
Horiz. %	168.67%	160.15%	139.68%	125.82%	120.03%	109.99%	100.00%	-
PBT	1,059,334	1,251,209	1,076,341	976,338	886,844	845,566	794,044	4.91%
YoY %	-15.34%	16.25%	10.24%	10.09%	4.88%	6.49%	-	-
Horiz. %	133.41%	157.57%	135.55%	122.96%	111.69%	106.49%	100.00%	-
Tax	-254,432	-285,389	-271,874	-269,313	-254,736	-265,978	-229,374	1.74%
YoY %	10.85%	-4.97%	-0.95%	-5.72%	4.23%	-15.96%	-	-
Horiz. %	110.92%	124.42%	118.53%	117.41%	111.06%	115.96%	100.00%	-
NP	804,902	965,820	804,466	707,025	632,108	579,588	564,669	6.08%
YoY %	-16.66%	20.06%	13.78%	11.85%	9.06%	2.64%	-	-
Horiz. %	142.54%	171.04%	142.47%	125.21%	111.94%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	664,097	808,082	694,226	626,937	559,429	513,881	504,565	4.68%
YoY %	-17.82%	16.40%	10.73%	12.07%	8.86%	1.85%	-	-
Horiz. %	131.62%	160.15%	137.59%	124.25%	110.87%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.02%	22.81%	25.26%	27.58%	28.72%	31.46%	28.89%	-
YoY %	5.30%	-9.70%	-8.41%	-3.97%	-8.71%	8.90%	-	-
Horiz. %	83.14%	78.95%	87.44%	95.47%	99.41%	108.90%	100.00%	-
Total Cost	4,156,126	3,744,656	3,304,025	2,993,725	2,898,289	2,655,545	2,376,633	9.75%
YoY %	10.99%	13.34%	10.37%	3.29%	9.14%	11.74%	-	-
Horiz. %	174.87%	157.56%	139.02%	125.96%	121.95%	111.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,089,519	3,372,153	3,061,441	13.43%
YoY %	8.46%	17.24%	11.50%	12.53%	21.27%	10.15%	-	-
Horiz. %	213.14%	196.52%	167.62%	150.32%	133.58%	110.15%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	301,167	376,380	350,003	305,711	274,748	250,473	292,703	0.47%
YoY %	-19.98%	7.54%	14.49%	11.27%	9.69%	-14.43%	-	-
Horiz. %	102.89%	128.59%	119.58%	104.44%	93.87%	85.57%	100.00%	-
Div Payout %	45.35%	46.58%	50.42%	48.76%	49.11%	48.74%	58.01%	-
YoY %	-2.64%	-7.62%	3.40%	-0.71%	0.76%	-15.98%	-	-
Horiz. %	78.18%	80.30%	86.92%	84.05%	84.66%	84.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,089,519	3,372,153	3,061,441	13.43%
YoY %	8.46%	17.24%	11.50%	12.53%	21.27%	10.15%	-	-
Horiz. %	213.14%	196.52%	167.62%	150.32%	133.58%	110.15%	100.00%	-
NOSH	1,792,663	1,764,282	1,693,566	1,637,741	1,585,085	1,539,796	1,493,385	3.08%
YoY %	1.61%	4.18%	3.41%	3.32%	2.94%	3.11%	-	-
Horiz. %	120.04%	118.14%	113.40%	109.67%	106.14%	103.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	16.22%	20.50%	19.58%	19.10%	17.90%	17.92%	19.20%	-
YoY %	-20.88%	4.70%	2.51%	6.70%	-0.11%	-6.67%	-	-
Horiz. %	84.48%	106.77%	101.98%	99.48%	93.23%	93.33%	100.00%	-
ROE	10.18%	13.43%	13.53%	13.62%	13.68%	15.24%	16.48%	-
YoY %	-24.20%	-0.74%	-0.66%	-0.44%	-10.24%	-7.52%	-	-
Horiz. %	61.77%	81.49%	82.10%	82.65%	83.01%	92.48%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	276.74	266.99	242.59	225.97	222.73	210.10	196.96	5.82%
YoY %	3.65%	10.06%	7.35%	1.45%	6.01%	6.67%	-	-
Horiz. %	140.51%	135.56%	123.17%	114.73%	113.08%	106.67%	100.00%	-
EPS	37.09	46.00	41.12	38.41	35.29	33.37	33.79	1.56%
YoY %	-19.37%	11.87%	7.06%	8.84%	5.75%	-1.24%	-	-
Horiz. %	109.77%	136.13%	121.69%	113.67%	104.44%	98.76%	100.00%	-
DPS	16.80	21.33	20.67	18.67	17.33	16.27	19.60	-2.53%
YoY %	-21.24%	3.19%	10.71%	7.73%	6.52%	-16.99%	-	-
Horiz. %	85.71%	108.83%	105.46%	95.26%	88.42%	83.01%	100.00%	-
NAPS	3.64	3.41	3.03	2.81	2.58	2.19	2.05	10.03%
YoY %	6.74%	12.54%	7.83%	8.91%	17.81%	6.83%	-	-
Horiz. %	177.56%	166.34%	147.80%	137.07%	125.85%	106.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,637,741
RPS	218.89	207.83	181.27	163.28	155.77	142.74	129.77	9.09%
YoY %	5.32%	14.65%	11.02%	4.82%	9.13%	9.99%	-	-
Horiz. %	168.68%	160.15%	139.69%	125.82%	120.04%	109.99%	100.00%	-
EPS	29.30	35.65	30.63	27.66	24.68	22.67	22.26	4.68%
YoY %	-17.81%	16.39%	10.74%	12.07%	8.87%	1.84%	-	-
Horiz. %	131.63%	160.15%	137.60%	124.26%	110.87%	101.84%	100.00%	-
DPS	13.29	16.61	15.44	13.49	12.12	11.05	12.91	0.48%
YoY %	-19.99%	7.58%	14.46%	11.30%	9.68%	-14.41%	-	-
Horiz. %	102.94%	128.66%	119.60%	104.49%	93.88%	85.59%	100.00%	-
NAPS	2.8791	2.6544	2.2641	2.0305	1.8044	1.4878	1.3508	13.42%
YoY %	8.47%	17.24%	11.50%	12.53%	21.28%	10.14%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.58%	110.14%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	3.50	3.96	3.79	4.39	4.14	4.01	4.33	-
P/RPS	1.26	1.48	1.56	1.94	1.86	1.91	2.20	-8.86%
YoY %	-14.86%	-5.13%	-19.59%	4.30%	-2.62%	-13.18%	-	-
Horiz. %	57.27%	67.27%	70.91%	88.18%	84.55%	86.82%	100.00%	-
P/EPS	9.45	8.65	9.25	11.47	11.73	12.02	12.82	-4.95%
YoY %	9.25%	-6.49%	-19.35%	-2.22%	-2.41%	-6.24%	-	-
Horiz. %	73.71%	67.47%	72.15%	89.47%	91.50%	93.76%	100.00%	-
EY	10.58	11.57	10.82	8.72	8.52	8.32	7.80	5.20%
YoY %	-8.56%	6.93%	24.08%	2.35%	2.40%	6.67%	-	-
Horiz. %	135.64%	148.33%	138.72%	111.79%	109.23%	106.67%	100.00%	-
DY	4.80	5.39	5.45	4.25	4.19	4.06	4.53	0.96%
YoY %	-10.95%	-1.10%	28.24%	1.43%	3.20%	-10.38%	-	-
Horiz. %	105.96%	118.98%	120.31%	93.82%	92.49%	89.62%	100.00%	-
P/NAPS	0.96	1.16	1.25	1.56	1.60	1.83	2.11	-12.28%
YoY %	-17.24%	-7.20%	-19.87%	-2.50%	-12.57%	-13.27%	-	-
Horiz. %	45.50%	54.98%	59.24%	73.93%	75.83%	86.73%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/20	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	-
Price	3.65	4.16	3.62	4.30	4.13	3.90	4.27	-
P/RPS	1.32	1.56	1.49	1.90	1.85	1.86	2.17	-7.94%
YoY %	-15.38%	4.70%	-21.58%	2.70%	-0.54%	-14.29%	-	-
Horiz. %	60.83%	71.89%	68.66%	87.56%	85.25%	85.71%	100.00%	-
P/EPS	9.85	9.08	8.83	11.23	11.70	11.69	12.64	-4.06%
YoY %	8.48%	2.83%	-21.37%	-4.02%	0.09%	-7.52%	-	-
Horiz. %	77.93%	71.84%	69.86%	88.84%	92.56%	92.48%	100.00%	-
EY	10.15	11.01	11.32	8.90	8.55	8.56	7.91	4.23%
YoY %	-7.81%	-2.74%	27.19%	4.09%	-0.12%	8.22%	-	-
Horiz. %	128.32%	139.19%	143.11%	112.52%	108.09%	108.22%	100.00%	-
DY	4.60	5.13	5.71	4.34	4.20	4.17	4.59	0.03%
YoY %	-10.33%	-10.16%	31.57%	3.33%	0.72%	-9.15%	-	-
Horiz. %	100.22%	111.76%	124.40%	94.55%	91.50%	90.85%	100.00%	-
P/NAPS	1.00	1.22	1.19	1.53	1.60	1.78	2.08	-11.48%
YoY %	-18.03%	2.52%	-22.22%	-4.38%	-10.11%	-14.42%	-	-
Horiz. %	48.08%	58.65%	57.21%	73.56%	76.92%	85.58%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-17 16:30:00

EMA 5

5 Mins

BUY

2024-05-17 16:25:00

EMA 5

5 Mins

SELL

2024-05-17 16:15:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

644

MPI

MALAYSIAN PACIFIC INDUSTRIES

496

MBSB

MALAYSIA BUILDING SOCIETY BHD

483

HLIND

HONG LEONG INDUSTRIES BHD

454

DNEX

DAGANG NEXCHANGE BERHAD

437

PTRANS

PERAK TRANSIT BERHAD

402

YTLPOWR

YTL POWER INTERNATIONAL BHD

401

NOTION

NOTION VTEC BHD

385

HARTA

HARTALEGA HOLDINGS BHD

379

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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