[BIMB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 7.78%

YoY- 10.73%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	3,135,308	4,961,029	4,710,476	4,108,492	3,700,750	3,530,397	3,235,133	-0.52%
YoY %	-36.80%	5.32%	14.65%	11.02%	4.83%	9.13%	-	-
Horiz. %	96.91%	153.35%	145.60%	127.00%	114.39%	109.13%	100.00%	-
PBT	837,088	1,059,334	1,251,209	1,076,341	976,338	886,844	845,566	-0.16%
YoY %	-20.98%	-15.34%	16.25%	10.24%	10.09%	4.88%	-	-
Horiz. %	99.00%	125.28%	147.97%	127.29%	115.47%	104.88%	100.00%	-
Tax	-230,865	-254,432	-285,389	-271,874	-269,313	-254,736	-265,978	-2.32%
YoY %	9.26%	10.85%	-4.97%	-0.95%	-5.72%	4.23%	-	-
Horiz. %	86.80%	95.66%	107.30%	102.22%	101.25%	95.77%	100.00%	-
NP	606,222	804,902	965,820	804,466	707,025	632,108	579,588	0.75%
YoY %	-24.68%	-16.66%	20.06%	13.78%	11.85%	9.06%	-	-
Horiz. %	104.60%	138.87%	166.64%	138.80%	121.99%	109.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	606,222	664,097	808,082	694,226	626,937	559,429	513,881	2.78%
YoY %	-8.71%	-17.82%	16.40%	10.73%	12.07%	8.86%	-	-
Horiz. %	117.97%	129.23%	157.25%	135.09%	122.00%	108.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	24.02%	22.81%	25.26%	27.58%	28.72%	31.46%	-
YoY %	14.82%	5.30%	-9.70%	-8.41%	-3.97%	-8.71%	-	-
Horiz. %	87.67%	76.35%	72.50%	80.29%	87.67%	91.29%	100.00%	-
Total Cost	2,529,085	4,156,126	3,744,656	3,304,025	2,993,725	2,898,289	2,655,545	-0.80%
YoY %	-39.15%	10.99%	13.34%	10.37%	3.29%	9.14%	-	-
Horiz. %	95.24%	156.51%	141.01%	124.42%	112.73%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,790,980	6,525,296	6,016,204	5,131,504	4,602,052	4,089,519	3,372,153	14.96%
YoY %	19.40%	8.46%	17.24%	11.50%	12.53%	21.27%	-	-
Horiz. %	231.04%	193.51%	178.41%	152.17%	136.47%	121.27%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	362,749	301,167	376,380	350,003	305,711	274,748	250,473	6.36%
YoY %	20.45%	-19.98%	7.54%	14.49%	11.27%	9.69%	-	-
Horiz. %	144.83%	120.24%	150.27%	139.74%	122.05%	109.69%	100.00%	-
Div Payout %	59.84%	45.35%	46.58%	50.42%	48.76%	49.11%	48.74%	-
YoY %	31.95%	-2.64%	-7.62%	3.40%	-0.71%	0.76%	-	-
Horiz. %	122.77%	93.04%	95.57%	103.45%	100.04%	100.76%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	7,790,980	6,525,296	6,016,204	5,131,504	4,602,052	4,089,519	3,372,153	14.96%
YoY %	19.40%	8.46%	17.24%	11.50%	12.53%	21.27%	-	-
Horiz. %	231.04%	193.51%	178.41%	152.17%	136.47%	121.27%	100.00%	-
NOSH	2,075,872	1,792,663	1,764,282	1,693,566	1,637,741	1,585,085	1,539,796	5.10%
YoY %	15.80%	1.61%	4.18%	3.41%	3.32%	2.94%	-	-
Horiz. %	134.81%	116.42%	114.58%	109.99%	106.36%	102.94%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	19.34%	16.22%	20.50%	19.58%	19.10%	17.90%	17.92%	-
YoY %	19.24%	-20.88%	4.70%	2.51%	6.70%	-0.11%	-	-
Horiz. %	107.92%	90.51%	114.40%	109.26%	106.58%	99.89%	100.00%	-
ROE	7.78%	10.18%	13.43%	13.53%	13.62%	13.68%	15.24%	-
YoY %	-23.58%	-24.20%	-0.74%	-0.66%	-0.44%	-10.24%	-	-
Horiz. %	51.05%	66.80%	88.12%	88.78%	89.37%	89.76%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	125.96	276.74	266.99	242.59	225.97	222.73	210.10	-8.16%
YoY %	-54.48%	3.65%	10.06%	7.35%	1.45%	6.01%	-	-
Horiz. %	59.95%	131.72%	127.08%	115.46%	107.55%	106.01%	100.00%	-
EPS	23.61	37.09	46.00	41.12	38.41	35.29	33.37	-5.59%
YoY %	-36.34%	-19.37%	11.87%	7.06%	8.84%	5.75%	-	-
Horiz. %	70.75%	111.15%	137.85%	123.22%	115.10%	105.75%	100.00%	-
DPS	14.57	16.80	21.33	20.67	18.67	17.33	16.27	-1.82%
YoY %	-13.27%	-21.24%	3.19%	10.71%	7.73%	6.52%	-	-
Horiz. %	89.55%	103.26%	131.10%	127.04%	114.75%	106.52%	100.00%	-
NAPS	3.13	3.64	3.41	3.03	2.81	2.58	2.19	6.12%
YoY %	-14.01%	6.74%	12.54%	7.83%	8.91%	17.81%	-	-
Horiz. %	142.92%	166.21%	155.71%	138.36%	128.31%	117.81%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,693,566
RPS	138.45	219.08	208.01	181.43	163.42	155.90	142.86	-0.52%
YoY %	-36.80%	5.32%	14.65%	11.02%	4.82%	9.13%	-	-
Horiz. %	96.91%	153.35%	145.60%	127.00%	114.39%	109.13%	100.00%	-
EPS	26.77	29.33	35.68	30.66	27.69	24.70	22.69	2.79%
YoY %	-8.73%	-17.80%	16.37%	10.73%	12.11%	8.86%	-	-
Horiz. %	117.98%	129.26%	157.25%	135.13%	122.04%	108.86%	100.00%	-
DPS	16.02	13.30	16.62	15.46	13.50	12.13	11.06	6.36%
YoY %	20.45%	-19.98%	7.50%	14.52%	11.29%	9.67%	-	-
Horiz. %	144.85%	120.25%	150.27%	139.78%	122.06%	109.67%	100.00%	-
NAPS	3.4404	2.8815	2.6567	2.266	2.0322	1.8059	1.4891	14.96%
YoY %	19.40%	8.46%	17.24%	11.50%	12.53%	21.27%	-	-
Horiz. %	231.04%	193.51%	178.41%	152.17%	136.47%	121.27%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	3.01	3.50	3.96	3.79	4.39	4.14	4.01	-
P/RPS	2.39	1.26	1.48	1.56	1.94	1.86	1.91	3.80%
YoY %	89.68%	-14.86%	-5.13%	-19.59%	4.30%	-2.62%	-	-
Horiz. %	125.13%	65.97%	77.49%	81.68%	101.57%	97.38%	100.00%	-
P/EPS	12.36	9.45	8.65	9.25	11.47	11.73	12.02	0.46%
YoY %	30.79%	9.25%	-6.49%	-19.35%	-2.22%	-2.41%	-	-
Horiz. %	102.83%	78.62%	71.96%	76.96%	95.42%	97.59%	100.00%	-
EY	8.09	10.58	11.57	10.82	8.72	8.52	8.32	-0.46%
YoY %	-23.53%	-8.56%	6.93%	24.08%	2.35%	2.40%	-	-
Horiz. %	97.24%	127.16%	139.06%	130.05%	104.81%	102.40%	100.00%	-
DY	4.84	4.80	5.39	5.45	4.25	4.19	4.06	2.96%
YoY %	0.83%	-10.95%	-1.10%	28.24%	1.43%	3.20%	-	-
Horiz. %	119.21%	118.23%	132.76%	134.24%	104.68%	103.20%	100.00%	-
P/NAPS	0.96	0.96	1.16	1.25	1.56	1.60	1.83	-10.18%
YoY %	0.00%	-17.24%	-7.20%	-19.87%	-2.50%	-12.57%	-	-
Horiz. %	52.46%	52.46%	63.39%	68.31%	85.25%	87.43%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/21	30/11/20	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	-
Price	2.92	3.65	4.16	3.62	4.30	4.13	3.90	-
P/RPS	2.32	1.32	1.56	1.49	1.90	1.85	1.86	3.74%
YoY %	75.76%	-15.38%	4.70%	-21.58%	2.70%	-0.54%	-	-
Horiz. %	124.73%	70.97%	83.87%	80.11%	102.15%	99.46%	100.00%	-
P/EPS	11.99	9.85	9.08	8.83	11.23	11.70	11.69	0.42%
YoY %	21.73%	8.48%	2.83%	-21.37%	-4.02%	0.09%	-	-
Horiz. %	102.57%	84.26%	77.67%	75.53%	96.07%	100.09%	100.00%	-
EY	8.34	10.15	11.01	11.32	8.90	8.55	8.56	-0.43%
YoY %	-17.83%	-7.81%	-2.74%	27.19%	4.09%	-0.12%	-	-
Horiz. %	97.43%	118.57%	128.62%	132.24%	103.97%	99.88%	100.00%	-
DY	4.99	4.60	5.13	5.71	4.34	4.20	4.17	3.03%
YoY %	8.48%	-10.33%	-10.16%	31.57%	3.33%	0.72%	-	-
Horiz. %	119.66%	110.31%	123.02%	136.93%	104.08%	100.72%	100.00%	-
P/NAPS	0.93	1.00	1.22	1.19	1.53	1.60	1.78	-10.24%
YoY %	-7.00%	-18.03%	2.52%	-22.22%	-4.38%	-10.11%	-	-
Horiz. %	52.25%	56.18%	68.54%	66.85%	85.96%	89.89%	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