[BIMB] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 6.77%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 933,683 746,219 1,332,009 1,193,752 1,089,835 912,736 874,542 1.09%
PBT 219,035 152,841 220,408 317,803 296,345 270,826 226,927 -0.58%
Tax -76,175 -51,211 -50,898 -63,256 -63,965 -67,980 -68,600 1.76%
NP 142,860 101,630 169,510 254,547 232,380 202,846 158,327 -1.69%
-
NP to SH 142,860 101,630 135,810 208,384 198,624 183,434 140,606 0.26%
-
Tax Rate 34.78% 33.51% 23.09% 19.90% 21.58% 25.10% 30.23% -
Total Cost 790,823 644,589 1,162,499 939,205 857,455 709,890 716,215 1.66%
-
Net Worth 6,810,650 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 4,099,022 8.82%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 272,062 225,875 282,285 262,502 229,283 206,539 -
Div Payout % - 267.70% 166.32% 135.46% 132.16% 125.00% 146.89% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 6,810,650 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 4,099,022 8.82%
NOSH 2,155,269 2,075,872 1,792,663 1,764,282 1,693,566 1,637,741 1,588,768 5.21%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 15.30% 13.62% 12.73% 21.32% 21.32% 22.22% 18.10% -
ROE 2.10% 1.30% 2.08% 3.46% 3.87% 3.99% 3.43% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.32 29.98 74.30 67.66 64.35 55.73 55.05 -3.91%
EPS 6.63 4.08 7.58 11.81 11.73 11.20 8.85 -4.69%
DPS 0.00 10.93 12.60 16.00 15.50 14.00 13.00 -
NAPS 3.16 3.13 3.64 3.41 3.03 2.81 2.58 3.43%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 41.20 32.92 58.77 52.67 48.09 40.27 38.59 1.09%
EPS 6.30 4.48 5.99 9.19 8.76 8.09 6.20 0.26%
DPS 0.00 12.00 9.97 12.45 11.58 10.12 9.11 -
NAPS 3.005 3.4375 2.8791 2.6544 2.2641 2.0305 1.8085 8.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.57 3.01 3.50 3.96 3.79 4.39 4.14 -
P/RPS 5.93 10.04 4.71 5.85 5.89 7.88 7.52 -3.87%
P/EPS 38.77 73.72 46.20 33.53 32.32 39.19 46.78 -3.08%
EY 2.58 1.36 2.16 2.98 3.09 2.55 2.14 3.16%
DY 0.00 3.63 3.60 4.04 4.09 3.19 3.14 -
P/NAPS 0.81 0.96 0.96 1.16 1.25 1.56 1.60 -10.72%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 30/11/20 29/11/19 28/11/18 30/11/17 30/11/16 -
Price 2.56 2.92 3.65 4.16 3.62 4.30 4.13 -
P/RPS 5.91 9.74 4.91 6.15 5.63 7.72 7.50 -3.89%
P/EPS 38.62 71.52 48.18 35.22 30.87 38.39 46.67 -3.10%
EY 2.59 1.40 2.08 2.84 3.24 2.60 2.14 3.23%
DY 0.00 3.74 3.45 3.85 4.28 3.26 3.15 -
P/NAPS 0.81 0.93 1.00 1.22 1.19 1.53 1.60 -10.72%

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