[BIMB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 45.12%

YoY- 1.85%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	3,081,369	2,775,563	2,647,798	2,426,350	2,205,977	2,080,320	1,808,794	9.28%
YoY %	11.02%	4.83%	9.13%	9.99%	6.04%	15.01%	-	-
Horiz. %	170.35%	153.45%	146.38%	134.14%	121.96%	115.01%	100.00%	-
PBT	807,256	732,254	665,133	634,175	595,533	598,723	518,961	7.63%
YoY %	10.24%	10.09%	4.88%	6.49%	-0.53%	15.37%	-	-
Horiz. %	155.55%	141.10%	128.17%	122.20%	114.75%	115.37%	100.00%	-
Tax	-203,906	-201,985	-191,052	-199,484	-172,031	-174,282	-159,977	4.12%
YoY %	-0.95%	-5.72%	4.23%	-15.96%	1.29%	-8.94%	-	-
Horiz. %	127.46%	126.26%	119.42%	124.70%	107.53%	108.94%	100.00%	-
NP	603,350	530,269	474,081	434,691	423,502	424,441	358,984	9.03%
YoY %	13.78%	11.85%	9.06%	2.64%	-0.22%	18.23%	-	-
Horiz. %	168.07%	147.71%	132.06%	121.09%	117.97%	118.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	520,670	470,203	419,572	385,411	378,424	219,182	183,653	18.95%
YoY %	10.73%	12.07%	8.86%	1.85%	72.65%	19.35%	-	-
Horiz. %	283.51%	256.03%	228.46%	209.86%	206.05%	119.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.26%	27.58%	28.72%	31.46%	28.89%	29.11%	30.83%	-
YoY %	-8.41%	-3.97%	-8.71%	8.90%	-0.76%	-5.58%	-	-
Horiz. %	81.93%	89.46%	93.16%	102.04%	93.71%	94.42%	100.00%	-
Total Cost	2,478,019	2,245,294	2,173,717	1,991,659	1,782,475	1,655,879	1,449,810	9.34%
YoY %	10.37%	3.29%	9.14%	11.74%	7.65%	14.21%	-	-
Horiz. %	170.92%	154.87%	149.93%	137.37%	122.95%	114.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,131,504	4,602,052	4,089,519	3,372,153	3,061,441	2,133,158	1,066,812	29.90%
YoY %	11.50%	12.53%	21.27%	10.15%	43.52%	99.96%	-	-
Horiz. %	481.01%	431.38%	383.34%	316.10%	286.97%	199.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	262,502	229,283	206,061	187,855	219,527	37,330	37,338	38.38%
YoY %	14.49%	11.27%	9.69%	-14.43%	488.07%	-0.02%	-	-
Horiz. %	703.04%	614.07%	551.88%	503.12%	587.95%	99.98%	100.00%	-
Div Payout %	50.42%	48.76%	49.11%	48.74%	58.01%	17.03%	20.33%	-
YoY %	3.40%	-0.71%	0.76%	-15.98%	240.63%	-16.23%	-	-
Horiz. %	248.01%	239.84%	241.56%	239.74%	285.34%	83.77%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	5,131,504	4,602,052	4,089,519	3,372,153	3,061,441	2,133,158	1,066,812	29.90%
YoY %	11.50%	12.53%	21.27%	10.15%	43.52%	99.96%	-	-
Horiz. %	481.01%	431.38%	383.34%	316.10%	286.97%	199.96%	100.00%	-
NOSH	1,693,566	1,637,741	1,585,085	1,539,796	1,493,385	1,066,579	1,066,812	8.00%
YoY %	3.41%	3.32%	2.94%	3.11%	40.02%	-0.02%	-	-
Horiz. %	158.75%	153.52%	148.58%	144.34%	139.99%	99.98%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	19.58%	19.10%	17.90%	17.92%	19.20%	20.40%	19.85%	-
YoY %	2.51%	6.70%	-0.11%	-6.67%	-5.88%	2.77%	-	-
Horiz. %	98.64%	96.22%	90.18%	90.28%	96.73%	102.77%	100.00%	-
ROE	10.15%	10.22%	10.26%	11.43%	12.36%	10.28%	17.22%	-
YoY %	-0.68%	-0.39%	-10.24%	-7.52%	20.23%	-40.30%	-	-
Horiz. %	58.94%	59.35%	59.58%	66.38%	71.78%	59.70%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	181.95	169.48	167.04	157.58	147.72	195.05	169.55	1.18%
YoY %	7.36%	1.46%	6.00%	6.67%	-24.27%	15.04%	-	-
Horiz. %	107.31%	99.96%	98.52%	92.94%	87.12%	115.04%	100.00%	-
EPS	30.84	28.81	26.47	25.03	25.34	20.55	17.22	10.19%
YoY %	7.05%	8.84%	5.75%	-1.22%	23.31%	19.34%	-	-
Horiz. %	179.09%	167.31%	153.72%	145.35%	147.15%	119.34%	100.00%	-
DPS	15.50	14.00	13.00	12.20	14.70	3.50	3.50	28.13%
YoY %	10.71%	7.69%	6.56%	-17.01%	320.00%	0.00%	-	-
Horiz. %	442.86%	400.00%	371.43%	348.57%	420.00%	100.00%	100.00%	-
NAPS	3.03	2.81	2.58	2.19	2.05	2.00	1.00	20.28%
YoY %	7.83%	8.91%	17.81%	6.83%	2.50%	100.00%	-	-
Horiz. %	303.00%	281.00%	258.00%	219.00%	205.00%	200.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,542,110
RPS	136.07	122.57	116.92	107.15	97.41	91.87	79.87	9.28%
YoY %	11.01%	4.83%	9.12%	10.00%	6.03%	15.02%	-	-
Horiz. %	170.36%	153.46%	146.39%	134.16%	121.96%	115.02%	100.00%	-
EPS	22.99	20.76	18.53	17.02	16.71	9.68	8.11	18.95%
YoY %	10.74%	12.03%	8.87%	1.86%	72.62%	19.36%	-	-
Horiz. %	283.48%	255.98%	228.48%	209.86%	206.04%	119.36%	100.00%	-
DPS	11.59	10.12	9.10	8.30	9.69	1.65	1.65	38.36%
YoY %	14.53%	11.21%	9.64%	-14.34%	487.27%	0.00%	-	-
Horiz. %	702.42%	613.33%	551.52%	503.03%	587.27%	100.00%	100.00%	-
NAPS	2.266	2.0322	1.8059	1.4891	1.3519	0.942	0.4711	29.90%
YoY %	11.50%	12.53%	21.27%	10.15%	43.51%	99.96%	-	-
Horiz. %	481.00%	431.37%	383.34%	316.09%	286.97%	199.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	3.79	4.39	4.14	4.01	4.33	4.80	3.02	-
P/RPS	2.08	2.59	2.48	2.54	2.93	2.46	1.78	2.62%
YoY %	-19.69%	4.44%	-2.36%	-13.31%	19.11%	38.20%	-	-
Horiz. %	116.85%	145.51%	139.33%	142.70%	164.61%	138.20%	100.00%	-
P/EPS	12.33	15.29	15.64	16.02	17.09	23.36	17.54	-5.70%
YoY %	-19.36%	-2.24%	-2.37%	-6.26%	-26.84%	33.18%	-	-
Horiz. %	70.30%	87.17%	89.17%	91.33%	97.43%	133.18%	100.00%	-
EY	8.11	6.54	6.39	6.24	5.85	4.28	5.70	6.05%
YoY %	24.01%	2.35%	2.40%	6.67%	36.68%	-24.91%	-	-
Horiz. %	142.28%	114.74%	112.11%	109.47%	102.63%	75.09%	100.00%	-
DY	4.09	3.19	3.14	3.04	3.39	0.73	1.16	23.35%
YoY %	28.21%	1.59%	3.29%	-10.32%	364.38%	-37.07%	-	-
Horiz. %	352.59%	275.00%	270.69%	262.07%	292.24%	62.93%	100.00%	-
P/NAPS	1.25	1.56	1.60	1.83	2.11	2.40	3.02	-13.66%
YoY %	-19.87%	-2.50%	-12.57%	-13.27%	-12.08%	-20.53%	-	-
Horiz. %	41.39%	51.66%	52.98%	60.60%	69.87%	79.47%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	27/11/13	29/11/12	-
Price	3.62	4.30	4.13	3.90	4.27	4.51	2.91	-
P/RPS	1.99	2.54	2.47	2.47	2.89	2.31	1.72	2.45%
YoY %	-21.65%	2.83%	0.00%	-14.53%	25.11%	34.30%	-	-
Horiz. %	115.70%	147.67%	143.60%	143.60%	168.02%	134.30%	100.00%	-
P/EPS	11.77	14.98	15.60	15.58	16.85	21.95	16.90	-5.84%
YoY %	-21.43%	-3.97%	0.13%	-7.54%	-23.23%	29.88%	-	-
Horiz. %	69.64%	88.64%	92.31%	92.19%	99.70%	129.88%	100.00%	-
EY	8.49	6.68	6.41	6.42	5.93	4.56	5.92	6.19%
YoY %	27.10%	4.21%	-0.16%	8.26%	30.04%	-22.97%	-	-
Horiz. %	143.41%	112.84%	108.28%	108.45%	100.17%	77.03%	100.00%	-
DY	4.28	3.26	3.15	3.13	3.44	0.78	1.20	23.59%
YoY %	31.29%	3.49%	0.64%	-9.01%	341.03%	-35.00%	-	-
Horiz. %	356.67%	271.67%	262.50%	260.83%	286.67%	65.00%	100.00%	-
P/NAPS	1.19	1.53	1.60	1.78	2.08	2.26	2.91	-13.84%
YoY %	-22.22%	-4.38%	-10.11%	-14.42%	-7.96%	-22.34%	-	-
Horiz. %	40.89%	52.58%	54.98%	61.17%	71.48%	77.66%	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