[BIMB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -18.75%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 816,276 1,259,337 1,352,457 1,121,108 946,035 880,400 884,257 -1.32%
PBT 76,405 302,784 266,607 258,199 216,076 204,068 200,261 -14.82%
Tax 3,233 -38,560 -55,603 -60,128 -42,715 -48,485 -22,005 -
NP 79,638 264,224 211,004 198,071 173,361 155,583 178,256 -12.55%
-
NP to SH 79,638 222,174 180,858 161,385 149,635 139,468 161,864 -11.13%
-
Tax Rate -4.23% 12.74% 20.86% 23.29% 19.77% 23.76% 10.99% -
Total Cost 736,638 995,113 1,141,453 923,037 772,674 724,817 706,001 0.70%
-
Net Worth 6,393,687 6,507,369 5,892,704 5,029,891 4,536,542 3,876,379 3,406,851 11.05%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 6,393,687 6,507,369 5,892,704 5,029,891 4,536,542 3,876,379 3,406,851 11.05%
NOSH 2,075,872 1,792,663 1,764,282 1,693,566 1,637,741 1,588,680 1,541,561 5.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.76% 20.98% 15.60% 17.67% 18.33% 17.67% 20.16% -
ROE 1.25% 3.41% 3.07% 3.21% 3.30% 3.60% 4.75% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 39.32 70.25 76.66 66.20 57.76 55.42 57.36 -6.09%
EPS 3.84 12.39 10.25 9.53 9.14 8.78 10.50 -15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.63 3.34 2.97 2.77 2.44 2.21 5.68%
Adjusted Per Share Value based on latest NOSH - 1,693,566
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.02 55.56 59.67 49.46 41.74 38.84 39.01 -1.31%
EPS 3.51 9.80 7.98 7.12 6.60 6.15 7.14 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.821 2.8711 2.5999 2.2193 2.0016 1.7103 1.5032 11.05%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.00 4.26 4.40 3.56 4.40 4.22 3.83 -
P/RPS 7.63 6.06 5.74 5.38 7.62 7.61 6.68 2.23%
P/EPS 78.20 34.37 42.92 37.36 48.16 48.07 36.48 13.53%
EY 1.28 2.91 2.33 2.68 2.08 2.08 2.74 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 1.32 1.20 1.59 1.73 1.73 -9.18%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 27/02/20 28/02/19 28/02/18 27/02/17 26/02/16 -
Price 2.99 4.06 3.76 4.25 4.20 4.50 3.52 -
P/RPS 7.60 5.78 4.90 6.42 7.27 8.12 6.14 3.61%
P/EPS 77.94 32.76 36.68 44.60 45.97 51.26 33.52 15.08%
EY 1.28 3.05 2.73 2.24 2.18 1.95 2.98 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 1.13 1.43 1.52 1.84 1.59 -7.89%

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