[BIMB] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 31.82%

YoY- 10.88%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Cumulative Result
Revenue	4,980,109	5,381,646	4,202,477	3,721,598	3,528,198	3,310,607	2,967,473	9.00%
YoY %	-7.46%	28.06%	12.92%	5.48%	6.57%	11.56%	-	-
Horiz. %	167.82%	181.35%	141.62%	125.41%	118.90%	111.56%	100.00%	-
PBT	1,097,285	1,205,014	1,065,455	948,330	869,201	834,436	815,384	5.06%
YoY %	-8.94%	13.10%	12.35%	9.10%	4.17%	2.34%	-	-
Horiz. %	134.57%	147.78%	130.67%	116.30%	106.60%	102.34%	100.00%	-
Tax	-229,384	-269,645	-264,034	-244,700	-239,537	-221,489	-228,480	0.06%
YoY %	14.93%	-2.13%	-7.90%	-2.16%	-8.15%	3.06%	-	-
Horiz. %	100.40%	118.02%	115.56%	107.10%	104.84%	96.94%	100.00%	-
NP	867,901	935,369	801,421	703,630	629,664	612,947	586,904	6.73%
YoY %	-7.21%	16.71%	13.90%	11.75%	2.73%	4.44%	-	-
Horiz. %	147.88%	159.37%	136.55%	119.89%	107.29%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	720,247	786,920	682,055	619,838	559,040	547,275	532,329	5.16%
YoY %	-8.47%	15.37%	10.04%	10.88%	2.15%	2.81%	-	-
Horiz. %	135.30%	147.83%	128.13%	116.44%	105.02%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	22.38%	24.78%	25.80%	27.56%	26.54%	28.02%	-
YoY %	-6.61%	-9.69%	-3.95%	-6.39%	3.84%	-5.28%	-	-
Horiz. %	74.59%	79.87%	88.44%	92.08%	98.36%	94.72%	100.00%	-
Total Cost	4,112,208	4,446,277	3,401,056	3,017,968	2,898,534	2,697,660	2,380,569	9.52%
YoY %	-7.51%	30.73%	12.69%	4.12%	7.45%	13.32%	-	-
Horiz. %	172.74%	186.77%	142.87%	126.78%	121.76%	113.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,507,369	5,892,704	5,029,891	4,536,542	3,876,379	3,404,103	2,942,447	14.12%
YoY %	10.43%	17.15%	10.88%	17.03%	13.87%	15.69%	-	-
Horiz. %	221.16%	200.27%	170.94%	154.18%	131.74%	115.69%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	225,875	282,285	262,502	229,283	206,528	187,918	346,521	-6.87%
YoY %	-19.98%	7.54%	14.49%	11.02%	9.90%	-45.77%	-	-
Horiz. %	65.18%	81.46%	75.75%	66.17%	59.60%	54.23%	100.00%	-
Div Payout %	31.36%	35.87%	38.49%	36.99%	36.94%	34.34%	65.10%	-
YoY %	-12.57%	-6.81%	4.06%	0.14%	7.57%	-47.25%	-	-
Horiz. %	48.17%	55.10%	59.12%	56.82%	56.74%	52.75%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	6,507,369	5,892,704	5,029,891	4,536,542	3,876,379	3,404,103	2,942,447	14.12%
YoY %	10.43%	17.15%	10.88%	17.03%	13.87%	15.69%	-	-
Horiz. %	221.16%	200.27%	170.94%	154.18%	131.74%	115.69%	100.00%	-
NOSH	1,792,663	1,764,282	1,693,566	1,637,741	1,588,680	1,540,318	1,493,627	3.08%
YoY %	1.61%	4.18%	3.41%	3.09%	3.14%	3.13%	-	-
Horiz. %	120.02%	118.12%	113.39%	109.65%	106.36%	103.13%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	17.43%	17.38%	19.07%	18.91%	17.85%	18.51%	19.78%	-
YoY %	0.29%	-8.86%	0.85%	5.94%	-3.57%	-6.42%	-	-
Horiz. %	88.12%	87.87%	96.41%	95.60%	90.24%	93.58%	100.00%	-
ROE	11.07%	13.35%	13.56%	13.66%	14.42%	16.08%	18.09%	-
YoY %	-17.08%	-1.55%	-0.73%	-5.27%	-10.32%	-11.11%	-	-
Horiz. %	61.19%	73.80%	74.96%	75.51%	79.71%	88.89%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	277.80	305.03	248.14	227.24	222.08	214.93	198.68	5.74%
YoY %	-8.93%	22.93%	9.20%	2.32%	3.33%	8.18%	-	-
Horiz. %	139.82%	153.53%	124.89%	114.37%	111.78%	108.18%	100.00%	-
EPS	40.21	44.75	40.36	37.94	35.25	35.53	35.64	2.02%
YoY %	-10.15%	10.88%	6.38%	7.63%	-0.79%	-0.31%	-	-
Horiz. %	112.82%	125.56%	113.24%	106.45%	98.91%	99.69%	100.00%	-
DPS	12.60	16.00	15.50	14.00	13.00	12.20	23.20	-9.66%
YoY %	-21.25%	3.23%	10.71%	7.69%	6.56%	-47.41%	-	-
Horiz. %	54.31%	68.97%	66.81%	60.34%	56.03%	52.59%	100.00%	-
NAPS	3.63	3.34	2.97	2.77	2.44	2.21	1.97	10.71%
YoY %	8.68%	12.46%	7.22%	13.52%	10.41%	12.18%	-	-
Horiz. %	184.26%	169.54%	150.76%	140.61%	123.86%	112.18%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,637,741
RPS	219.92	237.65	185.58	164.34	155.80	146.19	131.04	9.00%
YoY %	-7.46%	28.06%	12.92%	5.48%	6.57%	11.56%	-	-
Horiz. %	167.83%	181.36%	141.62%	125.41%	118.89%	111.56%	100.00%	-
EPS	31.81	34.75	30.12	27.37	24.69	24.17	23.51	5.16%
YoY %	-8.46%	15.37%	10.05%	10.85%	2.15%	2.81%	-	-
Horiz. %	135.30%	147.81%	128.12%	116.42%	105.02%	102.81%	100.00%	-
DPS	9.97	12.47	11.59	10.12	9.12	8.30	15.30	-6.88%
YoY %	-20.05%	7.59%	14.53%	10.96%	9.88%	-45.75%	-	-
Horiz. %	65.16%	81.50%	75.75%	66.14%	59.61%	54.25%	100.00%	-
NAPS	2.8736	2.6022	2.2212	2.0033	1.7118	1.5032	1.2994	14.12%
YoY %	10.43%	17.15%	10.88%	17.03%	13.88%	15.68%	-	-
Horiz. %	221.15%	200.26%	170.94%	154.17%	131.74%	115.68%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	4.26	4.40	3.56	4.40	4.22	3.83	4.07	-
P/RPS	1.53	1.44	1.43	1.94	1.90	1.78	2.05	-4.75%
YoY %	6.25%	0.70%	-26.29%	2.11%	6.74%	-13.17%	-	-
Horiz. %	74.63%	70.24%	69.76%	94.63%	92.68%	86.83%	100.00%	-
P/EPS	10.60	9.86	8.84	11.63	11.99	10.78	11.42	-1.23%
YoY %	7.51%	11.54%	-23.99%	-3.00%	11.22%	-5.60%	-	-
Horiz. %	92.82%	86.34%	77.41%	101.84%	104.99%	94.40%	100.00%	-
EY	9.43	10.14	11.31	8.60	8.34	9.28	8.76	1.23%
YoY %	-7.00%	-10.34%	31.51%	3.12%	-10.13%	5.94%	-	-
Horiz. %	107.65%	115.75%	129.11%	98.17%	95.21%	105.94%	100.00%	-
DY	2.96	3.64	4.35	3.18	3.08	3.19	5.70	-10.33%
YoY %	-18.68%	-16.32%	36.79%	3.25%	-3.45%	-44.04%	-	-
Horiz. %	51.93%	63.86%	76.32%	55.79%	54.04%	55.96%	100.00%	-
P/NAPS	1.17	1.32	1.20	1.59	1.73	1.73	2.07	-9.06%
YoY %	-11.36%	10.00%	-24.53%	-8.09%	0.00%	-16.43%	-	-
Horiz. %	56.52%	63.77%	57.97%	76.81%	83.57%	83.57%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	27/02/20	28/02/19	28/02/18	27/02/17	26/02/16	13/03/15	-
Price	4.06	3.76	4.25	4.20	4.50	3.52	3.99	-
P/RPS	1.46	1.23	1.71	1.85	2.03	1.64	2.01	-5.18%
YoY %	18.70%	-28.07%	-7.57%	-8.87%	23.78%	-18.41%	-	-
Horiz. %	72.64%	61.19%	85.07%	92.04%	101.00%	81.59%	100.00%	-
P/EPS	10.11	8.43	10.55	11.10	12.79	9.91	11.20	-1.69%
YoY %	19.93%	-20.09%	-4.95%	-13.21%	29.06%	-11.52%	-	-
Horiz. %	90.27%	75.27%	94.20%	99.11%	114.20%	88.48%	100.00%	-
EY	9.90	11.86	9.48	9.01	7.82	10.09	8.93	1.73%
YoY %	-16.53%	25.11%	5.22%	15.22%	-22.50%	12.99%	-	-
Horiz. %	110.86%	132.81%	106.16%	100.90%	87.57%	112.99%	100.00%	-
DY	3.10	4.26	3.65	3.33	2.89	3.47	5.81	-9.93%
YoY %	-27.23%	16.71%	9.61%	15.22%	-16.71%	-40.28%	-	-
Horiz. %	53.36%	73.32%	62.82%	57.31%	49.74%	59.72%	100.00%	-
P/NAPS	1.12	1.13	1.43	1.52	1.84	1.59	2.03	-9.42%
YoY %	-0.88%	-20.98%	-5.92%	-17.39%	15.72%	-21.67%	-	-
Horiz. %	55.17%	55.67%	70.44%	74.88%	90.64%	78.33%	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