[BIMB] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.16%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,193,752 1,089,835 912,736 874,542 802,562 744,485 696,026 9.40%
PBT 317,803 296,345 270,826 226,927 203,989 194,464 196,693 8.32%
Tax -63,256 -63,965 -67,980 -68,600 -69,319 -55,360 -53,931 2.69%
NP 254,547 232,380 202,846 158,327 134,670 139,104 142,762 10.11%
-
NP to SH 208,384 198,624 183,434 140,606 119,822 125,297 75,459 18.43%
-
Tax Rate 19.90% 21.58% 25.10% 30.23% 33.98% 28.47% 27.42% -
Total Cost 939,205 857,455 709,890 716,215 667,892 605,381 553,264 9.21%
-
Net Worth 6,016,204 5,131,504 4,602,052 4,099,022 3,377,222 3,061,487 2,134,625 18.84%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 282,285 262,502 229,283 206,539 188,137 219,531 - -
Div Payout % 135.46% 132.16% 125.00% 146.89% 157.01% 175.21% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 6,016,204 5,131,504 4,602,052 4,099,022 3,377,222 3,061,487 2,134,625 18.84%
NOSH 1,764,282 1,693,566 1,637,741 1,588,768 1,542,110 1,493,408 1,067,312 8.73%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 21.32% 21.32% 22.22% 18.10% 16.78% 18.68% 20.51% -
ROE 3.46% 3.87% 3.99% 3.43% 3.55% 4.09% 3.54% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 67.66 64.35 55.73 55.05 52.04 49.85 65.21 0.61%
EPS 11.81 11.73 11.20 8.85 7.77 8.39 7.07 8.92%
DPS 16.00 15.50 14.00 13.00 12.20 14.70 0.00 -
NAPS 3.41 3.03 2.81 2.58 2.19 2.05 2.00 9.29%
Adjusted Per Share Value based on latest NOSH - 1,588,768
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 52.72 48.13 40.31 38.62 35.44 32.88 30.74 9.40%
EPS 9.20 8.77 8.10 6.21 5.29 5.53 3.33 18.44%
DPS 12.47 11.59 10.12 9.12 8.31 9.69 0.00 -
NAPS 2.6567 2.266 2.0322 1.8101 1.4914 1.3519 0.9426 18.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.96 3.79 4.39 4.14 4.01 4.33 4.80 -
P/RPS 5.85 5.89 7.88 7.52 7.71 8.69 7.36 -3.75%
P/EPS 33.53 32.32 39.19 46.78 51.61 51.61 67.89 -11.08%
EY 2.98 3.09 2.55 2.14 1.94 1.94 1.47 12.49%
DY 4.04 4.09 3.19 3.14 3.04 3.39 0.00 -
P/NAPS 1.16 1.25 1.56 1.60 1.83 2.11 2.40 -11.40%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 28/11/18 30/11/17 30/11/16 30/11/15 25/11/14 27/11/13 -
Price 4.16 3.62 4.30 4.13 3.90 4.27 4.51 -
P/RPS 6.15 5.63 7.72 7.50 7.49 8.57 6.92 -1.94%
P/EPS 35.22 30.87 38.39 46.67 50.19 50.89 63.79 -9.42%
EY 2.84 3.24 2.60 2.14 1.99 1.96 1.57 10.37%
DY 3.85 4.28 3.26 3.15 3.13 3.44 0.00 -
P/NAPS 1.22 1.19 1.53 1.60 1.78 2.08 2.26 -9.76%

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
Post a Comment