[BIMB] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 6.35%

YoY- 15.66%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	3,159,488	5,034,921	4,934,972	4,550,048	3,850,305	3,601,027	3,460,075	-1.50%
YoY %	-37.25%	2.03%	8.46%	18.17%	6.92%	4.07%	-	-
Horiz. %	91.31%	145.51%	142.63%	131.50%	111.28%	104.07%	100.00%	-
PBT	569,766	1,135,441	1,158,503	1,175,148	997,813	892,423	842,456	-6.30%
YoY %	-49.82%	-1.99%	-1.42%	17.77%	11.81%	5.93%	-	-
Horiz. %	67.63%	134.78%	137.51%	139.49%	118.44%	105.93%	100.00%	-
Tax	-165,424	-239,539	-258,785	-274,879	-250,636	-251,090	-213,776	-4.18%
YoY %	30.94%	7.44%	5.85%	-9.67%	0.18%	-17.45%	-	-
Horiz. %	77.38%	112.05%	121.05%	128.58%	117.24%	117.45%	100.00%	-
NP	404,342	895,902	899,718	900,269	747,177	641,333	628,680	-7.08%
YoY %	-54.87%	-0.42%	-0.06%	20.49%	16.50%	2.01%	-	-
Horiz. %	64.32%	142.51%	143.11%	143.20%	118.85%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	404,342	745,057	751,505	757,687	655,115	566,843	560,652	-5.29%
YoY %	-45.73%	-0.86%	-0.82%	15.66%	15.57%	1.10%	-	-
Horiz. %	72.12%	132.89%	134.04%	135.14%	116.85%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.03%	21.10%	22.34%	23.39%	25.12%	28.14%	25.38%	-
YoY %	37.58%	-5.55%	-4.49%	-6.89%	-10.73%	10.87%	-	-
Horiz. %	114.38%	83.14%	88.02%	92.16%	98.98%	110.87%	100.00%	-
Total Cost	2,755,146	4,139,019	4,035,254	3,649,779	3,103,128	2,959,694	2,831,395	-0.45%
YoY %	-33.43%	2.57%	10.56%	17.62%	4.85%	4.53%	-	-
Horiz. %	97.31%	146.18%	142.52%	128.90%	109.60%	104.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,659,781	7,470,740	6,363,956	5,716,276	4,894,405	4,405,523	3,938,185	9.14%
YoY %	-10.86%	17.39%	11.33%	16.79%	11.10%	11.87%	-	-
Horiz. %	169.11%	189.70%	161.60%	145.15%	124.28%	111.87%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	272,062	225,875	282,285	262,502	229,283	-	188,137	6.33%
YoY %	20.45%	-19.98%	7.54%	14.49%	0.00%	-	-	-
Horiz. %	144.61%	120.06%	150.04%	139.53%	121.87%	-	100.00%	-
Div Payout %	67.29%	30.32%	37.56%	34.65%	35.00%	-	33.56%	-
YoY %	121.93%	-19.28%	8.40%	-1.00%	0.00%	-	-	-
Horiz. %	200.51%	90.35%	111.92%	103.25%	104.29%	-	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	6,659,781	7,470,740	6,363,956	5,716,276	4,894,405	4,405,523	3,938,185	9.14%
YoY %	-10.86%	17.39%	11.33%	16.79%	11.10%	11.87%	-	-
Horiz. %	169.11%	189.70%	161.60%	145.15%	124.28%	111.87%	100.00%	-
NOSH	2,155,269	2,075,872	1,792,663	1,764,282	1,693,566	1,637,741	1,587,977	5.22%
YoY %	3.82%	15.80%	1.61%	4.18%	3.41%	3.13%	-	-
Horiz. %	135.72%	130.72%	112.89%	111.10%	106.65%	103.13%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	12.80%	17.79%	18.23%	19.79%	19.41%	17.81%	18.17%	-
YoY %	-28.05%	-2.41%	-7.88%	1.96%	8.98%	-1.98%	-	-
Horiz. %	70.45%	97.91%	100.33%	108.92%	106.82%	98.02%	100.00%	-
ROE	6.07%	9.97%	11.81%	13.25%	13.38%	12.87%	14.24%	-
YoY %	-39.12%	-15.58%	-10.87%	-0.97%	3.96%	-9.62%	-	-
Horiz. %	42.63%	70.01%	82.94%	93.05%	93.96%	90.38%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	146.59	248.69	275.29	257.90	227.35	219.88	217.89	-6.38%
YoY %	-41.06%	-9.66%	6.74%	13.44%	3.40%	0.91%	-	-
Horiz. %	67.28%	114.14%	126.34%	118.36%	104.34%	100.91%	100.00%	-
EPS	18.76	36.80	41.92	42.95	38.68	34.61	35.31	-9.99%
YoY %	-49.02%	-12.21%	-2.40%	11.04%	11.76%	-1.98%	-	-
Horiz. %	53.13%	104.22%	118.72%	121.64%	109.54%	98.02%	100.00%	-
DPS	12.62	11.16	16.00	14.88	13.54	0.00	11.85	1.05%
YoY %	13.08%	-30.25%	7.53%	9.90%	0.00%	0.00%	-	-
Horiz. %	106.50%	94.18%	135.02%	125.57%	114.26%	0.00%	100.00%	-
NAPS	3.09	3.69	3.55	3.24	2.89	2.69	2.48	3.73%
YoY %	-16.26%	3.94%	9.57%	12.11%	7.43%	8.47%	-	-
Horiz. %	124.60%	148.79%	143.15%	130.65%	116.53%	108.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,764,282
RPS	139.40	222.15	217.74	200.75	169.88	158.88	152.66	-1.50%
YoY %	-37.25%	2.03%	8.46%	18.17%	6.92%	4.07%	-	-
Horiz. %	91.31%	145.52%	142.63%	131.50%	111.28%	104.07%	100.00%	-
EPS	17.84	32.87	33.16	33.43	28.90	25.01	24.74	-5.30%
YoY %	-45.73%	-0.87%	-0.81%	15.67%	15.55%	1.09%	-	-
Horiz. %	72.11%	132.86%	134.03%	135.13%	116.81%	101.09%	100.00%	-
DPS	12.00	9.97	12.45	11.58	10.12	0.00	8.30	6.33%
YoY %	20.36%	-19.92%	7.51%	14.43%	0.00%	0.00%	-	-
Horiz. %	144.58%	120.12%	150.00%	139.52%	121.93%	0.00%	100.00%	-
NAPS	2.9384	3.2962	2.8079	2.5221	2.1595	1.9438	1.7376	9.14%
YoY %	-10.85%	17.39%	11.33%	16.79%	11.10%	11.87%	-	-
Horiz. %	169.11%	189.70%	161.60%	145.15%	124.28%	111.87%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.68	3.88	3.42	4.57	3.85	4.55	3.90	-
P/RPS	1.83	1.56	1.24	1.77	1.69	2.07	1.79	0.36%
YoY %	17.31%	25.81%	-29.94%	4.73%	-18.36%	15.64%	-	-
Horiz. %	102.23%	87.15%	69.27%	98.88%	94.41%	115.64%	100.00%	-
P/EPS	14.29	10.54	8.16	10.64	9.95	13.15	11.05	4.37%
YoY %	35.58%	29.17%	-23.31%	6.93%	-24.33%	19.00%	-	-
Horiz. %	129.32%	95.38%	73.85%	96.29%	90.05%	119.00%	100.00%	-
EY	7.00	9.48	12.26	9.40	10.05	7.61	9.05	-4.18%
YoY %	-26.16%	-22.68%	30.43%	-6.47%	32.06%	-15.91%	-	-
Horiz. %	77.35%	104.75%	135.47%	103.87%	111.05%	84.09%	100.00%	-
DY	4.71	2.88	4.68	3.26	3.52	0.00	3.04	7.56%
YoY %	63.54%	-38.46%	43.56%	-7.39%	0.00%	0.00%	-	-
Horiz. %	154.93%	94.74%	153.95%	107.24%	115.79%	0.00%	100.00%	-
P/NAPS	0.87	1.05	0.96	1.41	1.33	1.69	1.57	-9.36%
YoY %	-17.14%	9.38%	-31.91%	6.02%	-21.30%	7.64%	-	-
Horiz. %	55.41%	66.88%	61.15%	89.81%	84.71%	107.64%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	30/08/21	27/08/20	28/08/19	27/08/18	28/08/17	26/08/16	-
Price	2.61	3.97	3.44	4.05	3.88	4.39	4.00	-
P/RPS	1.78	1.60	1.25	1.57	1.71	2.00	1.84	-0.55%
YoY %	11.25%	28.00%	-20.38%	-8.19%	-14.50%	8.70%	-	-
Horiz. %	96.74%	86.96%	67.93%	85.33%	92.93%	108.70%	100.00%	-
P/EPS	13.91	10.79	8.21	9.43	10.03	12.68	11.33	3.47%
YoY %	28.92%	31.43%	-12.94%	-5.98%	-20.90%	11.92%	-	-
Horiz. %	122.77%	95.23%	72.46%	83.23%	88.53%	111.92%	100.00%	-
EY	7.19	9.27	12.19	10.60	9.97	7.88	8.83	-3.36%
YoY %	-22.44%	-23.95%	15.00%	6.32%	26.52%	-10.76%	-	-
Horiz. %	81.43%	104.98%	138.05%	120.05%	112.91%	89.24%	100.00%	-
DY	4.84	2.81	4.65	3.67	3.49	0.00	2.96	8.53%
YoY %	72.24%	-39.57%	26.70%	5.16%	0.00%	0.00%	-	-
Horiz. %	163.51%	94.93%	157.09%	123.99%	117.91%	0.00%	100.00%	-
P/NAPS	0.84	1.08	0.97	1.25	1.34	1.63	1.61	-10.27%
YoY %	-22.22%	11.34%	-22.40%	-6.72%	-17.79%	1.24%	-	-
Horiz. %	52.17%	67.08%	60.25%	77.64%	83.23%	101.24%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos