[BIMB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 73.14%

YoY- -8.91%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	2,224,154	1,596,993	2,443,575	2,388,763	2,339,105	1,991,534	1,862,827	2.99%
YoY %	39.27%	-34.65%	2.29%	2.12%	17.45%	6.91%	-	-
Horiz. %	119.40%	85.73%	131.18%	128.23%	125.57%	106.91%	100.00%	-
PBT	345,670	340,520	612,249	574,093	620,604	510,911	461,428	-4.69%
YoY %	1.51%	-44.38%	6.65%	-7.49%	21.47%	10.72%	-	-
Horiz. %	74.91%	73.80%	132.69%	124.42%	134.50%	110.72%	100.00%	-
Tax	-91,445	-117,446	-150,081	-139,926	-150,786	-139,941	-134,005	-6.16%
YoY %	22.14%	21.74%	-7.26%	7.20%	-7.75%	-4.43%	-	-
Horiz. %	68.24%	87.64%	112.00%	104.42%	112.52%	104.43%	100.00%	-
NP	254,225	223,074	462,168	434,167	469,818	370,970	327,423	-4.12%
YoY %	13.96%	-51.73%	6.45%	-7.59%	26.65%	13.30%	-	-
Horiz. %	77.64%	68.13%	141.15%	132.60%	143.49%	113.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,225	223,074	387,073	362,263	397,678	322,046	286,769	-1.98%
YoY %	13.96%	-42.37%	6.85%	-8.91%	23.48%	12.30%	-	-
Horiz. %	88.65%	77.79%	134.98%	126.33%	138.68%	112.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.45%	34.49%	24.51%	24.37%	24.30%	27.39%	29.04%	-
YoY %	-23.31%	40.72%	0.57%	0.29%	-11.28%	-5.68%	-	-
Horiz. %	91.08%	118.77%	84.40%	83.92%	83.68%	94.32%	100.00%	-
Total Cost	1,969,929	1,373,919	1,981,407	1,954,596	1,869,287	1,620,564	1,535,404	4.23%
YoY %	43.38%	-30.66%	1.37%	4.56%	15.35%	5.55%	-	-
Horiz. %	128.30%	89.48%	129.05%	127.30%	121.75%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,285,620	6,659,781	7,470,740	6,363,956	5,716,276	4,894,405	4,405,523	8.74%
YoY %	9.40%	-10.86%	17.39%	11.33%	16.79%	11.10%	-	-
Horiz. %	165.37%	151.17%	169.58%	144.45%	129.75%	111.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	7,285,620	6,659,781	7,470,740	6,363,956	5,716,276	4,894,405	4,405,523	8.74%
YoY %	9.40%	-10.86%	17.39%	11.33%	16.79%	11.10%	-	-
Horiz. %	165.37%	151.17%	169.58%	144.45%	129.75%	111.10%	100.00%	-
NOSH	2,266,473	2,155,269	2,075,872	1,792,663	1,764,282	1,693,566	1,637,741	5.56%
YoY %	5.16%	3.82%	15.80%	1.61%	4.18%	3.41%	-	-
Horiz. %	138.39%	131.60%	126.75%	109.46%	107.73%	103.41%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	11.43%	13.97%	18.91%	18.18%	20.09%	18.63%	17.58%	-
YoY %	-18.18%	-26.12%	4.02%	-9.51%	7.84%	5.97%	-	-
Horiz. %	65.02%	79.47%	107.57%	103.41%	114.28%	105.97%	100.00%	-
ROE	3.49%	3.35%	5.18%	5.69%	6.96%	6.58%	6.51%	-
YoY %	4.18%	-35.33%	-8.96%	-18.25%	5.78%	1.08%	-	-
Horiz. %	53.61%	51.46%	79.57%	87.40%	106.91%	101.08%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	98.61	74.10	120.69	133.25	132.58	117.59	113.74	-2.34%
YoY %	33.08%	-38.60%	-9.43%	0.51%	12.75%	3.38%	-	-
Horiz. %	86.70%	65.15%	106.11%	117.15%	116.56%	103.38%	100.00%	-
EPS	11.37	10.39	20.02	20.25	22.69	19.10	17.60	-7.02%
YoY %	9.43%	-48.10%	-1.14%	-10.75%	18.80%	8.52%	-	-
Horiz. %	64.60%	59.03%	113.75%	115.06%	128.92%	108.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.23	3.09	3.69	3.55	3.24	2.89	2.69	3.09%
YoY %	4.53%	-16.26%	3.94%	9.57%	12.11%	7.43%	-	-
Horiz. %	120.07%	114.87%	137.17%	131.97%	120.45%	107.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,792,663
RPS	98.22	70.52	107.91	105.49	103.29	87.94	82.26	2.99%
YoY %	39.28%	-34.65%	2.29%	2.13%	17.46%	6.90%	-	-
Horiz. %	119.40%	85.73%	131.18%	128.24%	125.57%	106.90%	100.00%	-
EPS	11.23	9.85	17.09	16.00	17.56	14.22	12.66	-1.97%
YoY %	14.01%	-42.36%	6.81%	-8.88%	23.49%	12.32%	-	-
Horiz. %	88.70%	77.80%	134.99%	126.38%	138.70%	112.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.2173	2.9409	3.299	2.8103	2.5243	2.1613	1.9454	8.74%
YoY %	9.40%	-10.85%	17.39%	11.33%	16.80%	11.10%	-	-
Horiz. %	165.38%	151.17%	169.58%	144.46%	129.76%	111.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.95	2.68	3.88	3.42	4.57	3.85	4.55	-
P/RPS	1.98	3.62	3.21	2.57	3.45	3.27	4.00	-11.05%
YoY %	-45.30%	12.77%	24.90%	-25.51%	5.50%	-18.25%	-	-
Horiz. %	49.50%	90.50%	80.25%	64.25%	86.25%	81.75%	100.00%	-
P/EPS	17.30	25.89	20.29	16.92	20.27	20.25	25.99	-6.55%
YoY %	-33.18%	27.60%	19.92%	-16.53%	0.10%	-22.09%	-	-
Horiz. %	66.56%	99.62%	78.07%	65.10%	77.99%	77.91%	100.00%	-
EY	5.78	3.86	4.93	5.91	4.93	4.94	3.85	7.00%
YoY %	49.74%	-21.70%	-16.58%	19.88%	-0.20%	28.31%	-	-
Horiz. %	150.13%	100.26%	128.05%	153.51%	128.05%	128.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.87	1.05	0.96	1.41	1.33	1.69	-15.84%
YoY %	-31.03%	-17.14%	9.38%	-31.91%	6.02%	-21.30%	-	-
Horiz. %	35.50%	51.48%	62.13%	56.80%	83.43%	78.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	30/08/22	30/08/21	27/08/20	28/08/19	27/08/18	28/08/17	-
Price	2.09	2.61	3.97	3.44	4.05	3.88	4.39	-
P/RPS	2.12	3.52	3.29	2.58	3.05	3.30	3.86	-9.50%
YoY %	-39.77%	6.99%	27.52%	-15.41%	-7.58%	-14.51%	-	-
Horiz. %	54.92%	91.19%	85.23%	66.84%	79.02%	85.49%	100.00%	-
P/EPS	18.54	25.22	20.77	17.02	17.97	20.40	25.07	-4.90%
YoY %	-26.49%	21.43%	22.03%	-5.29%	-11.91%	-18.63%	-	-
Horiz. %	73.95%	100.60%	82.85%	67.89%	71.68%	81.37%	100.00%	-
EY	5.39	3.97	4.82	5.87	5.57	4.90	3.99	5.13%
YoY %	35.77%	-17.63%	-17.89%	5.39%	13.67%	22.81%	-	-
Horiz. %	135.09%	99.50%	120.80%	147.12%	139.60%	122.81%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.84	1.08	0.97	1.25	1.34	1.63	-14.20%
YoY %	-22.62%	-22.22%	11.34%	-22.40%	-6.72%	-17.79%	-	-
Horiz. %	39.88%	51.53%	66.26%	59.51%	76.69%	82.21%	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