[BIMB] YoY Quarter Result on 30-Sep-2017 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 35.21%

YoY- 30.46%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Quarter Result
Revenue	1,332,009	1,193,752	1,089,835	912,736	874,542	802,562	744,485	10.17%
YoY %	11.58%	9.54%	19.40%	4.37%	8.97%	7.80%	-	-
Horiz. %	178.92%	160.35%	146.39%	122.60%	117.47%	107.80%	100.00%	-
PBT	220,408	317,803	296,345	270,826	226,927	203,989	194,464	2.10%
YoY %	-30.65%	7.24%	9.42%	19.34%	11.24%	4.90%	-	-
Horiz. %	113.34%	163.43%	152.39%	139.27%	116.69%	104.90%	100.00%	-
Tax	-50,898	-63,256	-63,965	-67,980	-68,600	-69,319	-55,360	-1.38%
YoY %	19.54%	1.11%	5.91%	0.90%	1.04%	-25.21%	-	-
Horiz. %	91.94%	114.26%	115.54%	122.80%	123.92%	125.21%	100.00%	-
NP	169,510	254,547	232,380	202,846	158,327	134,670	139,104	3.34%
YoY %	-33.41%	9.54%	14.56%	28.12%	17.57%	-3.19%	-	-
Horiz. %	121.86%	182.99%	167.05%	145.82%	113.82%	96.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,810	208,384	198,624	183,434	140,606	119,822	125,297	1.35%
YoY %	-34.83%	4.91%	8.28%	30.46%	17.35%	-4.37%	-	-
Horiz. %	108.39%	166.31%	158.52%	146.40%	112.22%	95.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.09%	19.90%	21.58%	25.10%	30.23%	33.98%	28.47%	-
YoY %	16.03%	-7.78%	-14.02%	-16.97%	-11.04%	19.35%	-	-
Horiz. %	81.10%	69.90%	75.80%	88.16%	106.18%	119.35%	100.00%	-
Total Cost	1,162,499	939,205	857,455	709,890	716,215	667,892	605,381	11.47%
YoY %	23.77%	9.53%	20.79%	-0.88%	7.24%	10.33%	-	-
Horiz. %	192.03%	155.14%	141.64%	117.26%	118.31%	110.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	13.43%
YoY %	8.46%	17.24%	11.50%	12.27%	21.37%	10.31%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.89%	110.31%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	225,875	282,285	262,502	229,283	206,539	188,137	219,531	0.47%
YoY %	-19.98%	7.54%	14.49%	11.01%	9.78%	-14.30%	-	-
Horiz. %	102.89%	128.59%	119.57%	104.44%	94.08%	85.70%	100.00%	-
Div Payout %	166.32%	135.46%	132.16%	125.00%	146.89%	157.01%	175.21%	-
YoY %	22.78%	2.50%	5.73%	-14.90%	-6.45%	-10.39%	-	-
Horiz. %	94.93%	77.31%	75.43%	71.34%	83.84%	89.61%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	6,525,296	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	13.43%
YoY %	8.46%	17.24%	11.50%	12.27%	21.37%	10.31%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.89%	110.31%	100.00%	-
NOSH	1,792,663	1,764,282	1,693,566	1,637,741	1,588,768	1,542,110	1,493,408	3.08%
YoY %	1.61%	4.18%	3.41%	3.08%	3.03%	3.26%	-	-
Horiz. %	120.04%	118.14%	113.40%	109.66%	106.39%	103.26%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	12.73%	21.32%	21.32%	22.22%	18.10%	16.78%	18.68%	-
YoY %	-40.29%	0.00%	-4.05%	22.76%	7.87%	-10.17%	-	-
Horiz. %	68.15%	114.13%	114.13%	118.95%	96.90%	89.83%	100.00%	-
ROE	2.08%	3.46%	3.87%	3.99%	3.43%	3.55%	4.09%	-
YoY %	-39.88%	-10.59%	-3.01%	16.33%	-3.38%	-13.20%	-	-
Horiz. %	50.86%	84.60%	94.62%	97.56%	83.86%	86.80%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	74.30	67.66	64.35	55.73	55.05	52.04	49.85	6.87%
YoY %	9.81%	5.14%	15.47%	1.24%	5.78%	4.39%	-	-
Horiz. %	149.05%	135.73%	129.09%	111.80%	110.43%	104.39%	100.00%	-
EPS	7.58	11.81	11.73	11.20	8.85	7.77	8.39	-1.67%
YoY %	-35.82%	0.68%	4.73%	26.55%	13.90%	-7.39%	-	-
Horiz. %	90.35%	140.76%	139.81%	133.49%	105.48%	92.61%	100.00%	-
DPS	12.60	16.00	15.50	14.00	13.00	12.20	14.70	-2.53%
YoY %	-21.25%	3.23%	10.71%	7.69%	6.56%	-17.01%	-	-
Horiz. %	85.71%	108.84%	105.44%	95.24%	88.44%	82.99%	100.00%	-
NAPS	3.64	3.41	3.03	2.81	2.58	2.19	2.05	10.03%
YoY %	6.74%	12.54%	7.83%	8.91%	17.81%	6.83%	-	-
Horiz. %	177.56%	166.34%	147.80%	137.07%	125.85%	106.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,637,741
RPS	58.77	52.67	48.09	40.27	38.59	35.41	32.85	10.17%
YoY %	11.58%	9.52%	19.42%	4.35%	8.98%	7.79%	-	-
Horiz. %	178.90%	160.33%	146.39%	122.59%	117.47%	107.79%	100.00%	-
EPS	5.99	9.19	8.76	8.09	6.20	5.29	5.53	1.33%
YoY %	-34.82%	4.91%	8.28%	30.48%	17.20%	-4.34%	-	-
Horiz. %	108.32%	166.18%	158.41%	146.29%	112.12%	95.66%	100.00%	-
DPS	9.97	12.45	11.58	10.12	9.11	8.30	9.69	0.47%
YoY %	-19.92%	7.51%	14.43%	11.09%	9.76%	-14.34%	-	-
Horiz. %	102.89%	128.48%	119.50%	104.44%	94.01%	85.66%	100.00%	-
NAPS	2.8791	2.6544	2.2641	2.0305	1.8085	1.4901	1.3508	13.42%
YoY %	8.47%	17.24%	11.50%	12.28%	21.37%	10.31%	-	-
Horiz. %	213.14%	196.51%	167.61%	150.32%	133.88%	110.31%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	3.50	3.96	3.79	4.39	4.14	4.01	4.33	-
P/RPS	4.71	5.85	5.89	7.88	7.52	7.71	8.69	-9.69%
YoY %	-19.49%	-0.68%	-25.25%	4.79%	-2.46%	-11.28%	-	-
Horiz. %	54.20%	67.32%	67.78%	90.68%	86.54%	88.72%	100.00%	-
P/EPS	46.20	33.53	32.32	39.19	46.78	51.61	51.61	-1.82%
YoY %	37.79%	3.74%	-17.53%	-16.22%	-9.36%	0.00%	-	-
Horiz. %	89.52%	64.97%	62.62%	75.93%	90.64%	100.00%	100.00%	-
EY	2.16	2.98	3.09	2.55	2.14	1.94	1.94	1.80%
YoY %	-27.52%	-3.56%	21.18%	19.16%	10.31%	0.00%	-	-
Horiz. %	111.34%	153.61%	159.28%	131.44%	110.31%	100.00%	100.00%	-
DY	3.60	4.04	4.09	3.19	3.14	3.04	3.39	1.00%
YoY %	-10.89%	-1.22%	28.21%	1.59%	3.29%	-10.32%	-	-
Horiz. %	106.19%	119.17%	120.65%	94.10%	92.63%	89.68%	100.00%	-
P/NAPS	0.96	1.16	1.25	1.56	1.60	1.83	2.11	-12.28%
YoY %	-17.24%	-7.20%	-19.87%	-2.50%	-12.57%	-13.27%	-	-
Horiz. %	45.50%	54.98%	59.24%	73.93%	75.83%	86.73%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/20	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	-
Price	3.65	4.16	3.62	4.30	4.13	3.90	4.27	-
P/RPS	4.91	6.15	5.63	7.72	7.50	7.49	8.57	-8.85%
YoY %	-20.16%	9.24%	-27.07%	2.93%	0.13%	-12.60%	-	-
Horiz. %	57.29%	71.76%	65.69%	90.08%	87.51%	87.40%	100.00%	-
P/EPS	48.18	35.22	30.87	38.39	46.67	50.19	50.89	-0.90%
YoY %	36.80%	14.09%	-19.59%	-17.74%	-7.01%	-1.38%	-	-
Horiz. %	94.67%	69.21%	60.66%	75.44%	91.71%	98.62%	100.00%	-
EY	2.08	2.84	3.24	2.60	2.14	1.99	1.96	0.99%
YoY %	-26.76%	-12.35%	24.62%	21.50%	7.54%	1.53%	-	-
Horiz. %	106.12%	144.90%	165.31%	132.65%	109.18%	101.53%	100.00%	-
DY	3.45	3.85	4.28	3.26	3.15	3.13	3.44	0.04%
YoY %	-10.39%	-10.05%	31.29%	3.49%	0.64%	-9.01%	-	-
Horiz. %	100.29%	111.92%	124.42%	94.77%	91.57%	90.99%	100.00%	-
P/NAPS	1.00	1.22	1.19	1.53	1.60	1.78	2.08	-11.48%
YoY %	-18.03%	2.52%	-22.22%	-4.38%	-10.11%	-14.42%	-	-
Horiz. %	48.08%	58.65%	57.21%	73.56%	76.92%	85.58%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:25:00

EMA 5

5 Mins

BUY

2024-07-04 15:40:00

MACD/RSI

10 Mins

SELL

2024-07-04 15:40:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 14:40:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

935

PTRANS

PERAK TRANSIT BERHAD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

911

HLIND

HONG LEONG INDUSTRIES BHD

844

YTLPOWR

YTL POWER INTERNATIONAL BHD

744

JCY

JCY INTERNATIONAL BERHAD

694

WCT

WCT HOLDINGS BERHAD

641

MAYBANK

MALAYAN BANKING BHD

590

GENTING

GENTING BHD

589

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More