[BIMB] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.53%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,550,048 3,850,305 3,601,027 3,460,075 3,129,769 2,886,593 2,669,471 9.29%
PBT 1,175,148 997,813 892,423 842,456 844,501 818,466 778,869 7.09%
Tax -274,879 -250,636 -251,090 -213,776 -241,974 -252,593 -238,188 2.41%
NP 900,269 747,177 641,333 628,680 602,527 565,873 540,681 8.86%
-
NP to SH 757,687 655,115 566,843 560,652 544,791 388,731 272,892 18.54%
-
Tax Rate 23.39% 25.12% 28.14% 25.38% 28.65% 30.86% 30.58% -
Total Cost 3,649,779 3,103,128 2,959,694 2,831,395 2,527,242 2,320,720 2,128,790 9.39%
-
Net Worth 5,716,276 4,894,405 4,405,523 3,938,185 3,409,226 2,913,138 2,102,370 18.13%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 262,502 229,283 - 188,137 219,531 37,355 74,702 23.28%
Div Payout % 34.65% 35.00% - 33.56% 40.30% 9.61% 27.37% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 5,716,276 4,894,405 4,405,523 3,938,185 3,409,226 2,913,138 2,102,370 18.13%
NOSH 1,764,282 1,693,566 1,637,741 1,587,977 1,542,636 1,493,916 1,067,193 8.73%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 19.79% 19.41% 17.81% 18.17% 19.25% 19.60% 20.25% -
ROE 13.25% 13.38% 12.87% 14.24% 15.98% 13.34% 12.98% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 257.90 227.35 219.88 217.89 202.88 193.22 250.14 0.51%
EPS 42.95 38.68 34.61 35.31 35.32 26.02 25.57 9.02%
DPS 14.88 13.54 0.00 11.85 14.23 2.50 7.00 13.38%
NAPS 3.24 2.89 2.69 2.48 2.21 1.95 1.97 8.64%
Adjusted Per Share Value based on latest NOSH - 1,587,977
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 200.75 169.88 158.88 152.66 138.09 127.36 117.78 9.28%
EPS 33.43 28.90 25.01 24.74 24.04 17.15 12.04 18.54%
DPS 11.58 10.12 0.00 8.30 9.69 1.65 3.30 23.26%
NAPS 2.5221 2.1595 1.9438 1.7376 1.5042 1.2853 0.9276 18.13%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 4.57 3.85 4.55 3.90 4.04 4.27 4.08 -
P/RPS 1.77 1.69 2.07 1.79 1.99 2.21 1.63 1.38%
P/EPS 10.64 9.95 13.15 11.05 11.44 16.41 15.96 -6.53%
EY 9.40 10.05 7.61 9.05 8.74 6.09 6.27 6.97%
DY 3.26 3.52 0.00 3.04 3.52 0.59 1.72 11.23%
P/NAPS 1.41 1.33 1.69 1.57 1.83 2.19 2.07 -6.19%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 28/08/17 26/08/16 14/09/15 28/08/14 28/08/13 -
Price 4.05 3.88 4.39 4.00 4.05 4.27 4.18 -
P/RPS 1.57 1.71 2.00 1.84 2.00 2.21 1.67 -1.02%
P/EPS 9.43 10.03 12.68 11.33 11.47 16.41 16.35 -8.76%
EY 10.60 9.97 7.88 8.83 8.72 6.09 6.12 9.58%
DY 3.67 3.49 0.00 2.96 3.51 0.59 1.67 14.01%
P/NAPS 1.25 1.34 1.63 1.61 1.83 2.19 2.12 -8.42%

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