[BIMB] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -1.0%

YoY- 22.97%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	4,027,404	3,632,374	3,532,055	3,187,846	2,935,052	2,723,912	2,445,412	8.66%
YoY %	10.88%	2.84%	10.80%	8.61%	7.75%	11.39%	-	-
Horiz. %	164.69%	148.54%	144.44%	130.36%	120.02%	111.39%	100.00%	-
PBT	1,023,332	936,322	865,394	854,026	816,237	797,201	715,615	6.13%
YoY %	9.29%	8.20%	1.33%	4.63%	2.39%	11.40%	-	-
Horiz. %	143.00%	130.84%	120.93%	119.34%	114.06%	111.40%	100.00%	-
Tax	-246,621	-250,470	-213,057	-255,933	-254,022	-234,113	-187,208	4.69%
YoY %	1.54%	-17.56%	16.75%	-0.75%	-8.50%	-25.06%	-	-
Horiz. %	131.74%	133.79%	113.81%	136.71%	135.69%	125.06%	100.00%	-
NP	776,711	685,852	652,337	598,093	562,215	563,088	528,407	6.62%
YoY %	13.25%	5.14%	9.07%	6.38%	-0.16%	6.56%	-	-
Horiz. %	146.99%	129.80%	123.45%	113.19%	106.40%	106.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	670,305	609,671	581,436	539,316	438,569	287,798	286,393	15.21%
YoY %	9.95%	4.86%	7.81%	22.97%	52.39%	0.49%	-	-
Horiz. %	234.05%	212.88%	203.02%	188.31%	153.14%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	26.75%	24.62%	29.97%	31.12%	29.37%	26.16%	-
YoY %	-9.91%	8.65%	-17.85%	-3.70%	5.96%	12.27%	-	-
Horiz. %	92.13%	102.26%	94.11%	114.56%	118.96%	112.27%	100.00%	-
Total Cost	3,250,693	2,946,522	2,879,718	2,589,753	2,372,837	2,160,824	1,917,005	9.19%
YoY %	10.32%	2.32%	11.20%	9.14%	9.81%	12.72%	-	-
Horiz. %	169.57%	153.70%	150.22%	135.09%	123.78%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	2,134,625	1,973,826	17.25%
YoY %	11.50%	12.27%	21.37%	10.31%	43.42%	8.15%	-	-
Horiz. %	259.98%	233.15%	207.67%	171.10%	155.10%	108.15%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	262,502	229,283	206,539	188,137	219,531	112,058	37,303	38.40%
YoY %	14.49%	11.01%	9.78%	-14.30%	95.91%	200.40%	-	-
Horiz. %	703.70%	614.65%	553.68%	504.35%	588.51%	300.40%	100.00%	-
Div Payout %	39.16%	37.61%	35.52%	34.88%	50.06%	38.94%	13.03%	-
YoY %	4.12%	5.88%	1.83%	-30.32%	28.56%	198.85%	-	-
Horiz. %	300.54%	288.64%	272.60%	267.69%	384.19%	298.85%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	2,134,625	1,973,826	17.25%
YoY %	11.50%	12.27%	21.37%	10.31%	43.42%	8.15%	-	-
Horiz. %	259.98%	233.15%	207.67%	171.10%	155.10%	108.15%	100.00%	-
NOSH	1,693,566	1,637,741	1,588,768	1,542,110	1,493,408	1,067,312	1,066,933	8.00%
YoY %	3.41%	3.08%	3.03%	3.26%	39.92%	0.04%	-	-
Horiz. %	158.73%	153.50%	148.91%	144.54%	139.97%	100.04%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	19.29%	18.88%	18.47%	18.76%	19.16%	20.67%	21.61%	-
YoY %	2.17%	2.22%	-1.55%	-2.09%	-7.31%	-4.35%	-	-
Horiz. %	89.26%	87.37%	85.47%	86.81%	88.66%	95.65%	100.00%	-
ROE	13.06%	13.25%	14.18%	15.97%	14.33%	13.48%	14.51%	-
YoY %	-1.43%	-6.56%	-11.21%	11.44%	6.31%	-7.10%	-	-
Horiz. %	90.01%	91.32%	97.73%	110.06%	98.76%	92.90%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	237.81	221.79	222.31	206.72	196.53	255.21	229.20	0.61%
YoY %	7.22%	-0.23%	7.54%	5.18%	-22.99%	11.35%	-	-
Horiz. %	103.76%	96.77%	96.99%	90.19%	85.75%	111.35%	100.00%	-
EPS	39.58	37.23	36.60	34.97	29.37	26.96	26.84	6.68%
YoY %	6.31%	1.72%	4.66%	19.07%	8.94%	0.45%	-	-
Horiz. %	147.47%	138.71%	136.36%	130.29%	109.43%	100.45%	100.00%	-
DPS	15.50	14.00	13.00	12.20	14.70	10.50	3.50	28.13%
YoY %	10.71%	7.69%	6.56%	-17.01%	40.00%	200.00%	-	-
Horiz. %	442.86%	400.00%	371.43%	348.57%	420.00%	300.00%	100.00%	-
NAPS	3.03	2.81	2.58	2.19	2.05	2.00	1.85	8.56%
YoY %	7.83%	8.91%	17.81%	6.83%	2.50%	8.11%	-	-
Horiz. %	163.78%	151.89%	139.46%	118.38%	110.81%	108.11%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,542,110
RPS	177.69	160.27	155.84	140.65	129.50	120.18	107.90	8.66%
YoY %	10.87%	2.84%	10.80%	8.61%	7.76%	11.38%	-	-
Horiz. %	164.68%	148.54%	144.43%	130.35%	120.02%	111.38%	100.00%	-
EPS	29.57	26.90	25.65	23.80	19.35	12.70	12.64	15.20%
YoY %	9.93%	4.87%	7.77%	23.00%	52.36%	0.47%	-	-
Horiz. %	233.94%	212.82%	202.93%	188.29%	153.09%	100.47%	100.00%	-
DPS	11.58	10.12	9.11	8.30	9.69	4.94	1.65	38.34%
YoY %	14.43%	11.09%	9.76%	-14.34%	96.15%	199.39%	-	-
Horiz. %	701.82%	613.33%	552.12%	503.03%	587.27%	299.39%	100.00%	-
NAPS	2.2641	2.0305	1.8085	1.4901	1.3508	0.9418	0.8709	17.25%
YoY %	11.50%	12.28%	21.37%	10.31%	43.43%	8.14%	-	-
Horiz. %	259.97%	233.15%	207.66%	171.10%	155.10%	108.14%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	3.79	4.39	4.14	4.01	4.33	4.80	3.02	-
P/RPS	1.59	1.98	1.86	1.94	2.20	1.88	1.32	3.14%
YoY %	-19.70%	6.45%	-4.12%	-11.82%	17.02%	42.42%	-	-
Horiz. %	120.45%	150.00%	140.91%	146.97%	166.67%	142.42%	100.00%	-
P/EPS	9.58	11.79	11.31	11.47	14.74	17.80	11.25	-2.64%
YoY %	-18.74%	4.24%	-1.39%	-22.18%	-17.19%	58.22%	-	-
Horiz. %	85.16%	104.80%	100.53%	101.96%	131.02%	158.22%	100.00%	-
EY	10.44	8.48	8.84	8.72	6.78	5.62	8.89	2.71%
YoY %	23.11%	-4.07%	1.38%	28.61%	20.64%	-36.78%	-	-
Horiz. %	117.44%	95.39%	99.44%	98.09%	76.27%	63.22%	100.00%	-
DY	4.09	3.19	3.14	3.04	3.39	2.19	1.16	23.35%
YoY %	28.21%	1.59%	3.29%	-10.32%	54.79%	88.79%	-	-
Horiz. %	352.59%	275.00%	270.69%	262.07%	292.24%	188.79%	100.00%	-
P/NAPS	1.25	1.56	1.60	1.83	2.11	2.40	1.63	-4.32%
YoY %	-19.87%	-2.50%	-12.57%	-13.27%	-12.08%	47.24%	-	-
Horiz. %	76.69%	95.71%	98.16%	112.27%	129.45%	147.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	27/11/13	29/11/12	-
Price	3.60	4.30	4.13	3.90	4.27	4.51	2.91	-
P/RPS	1.51	1.94	1.86	1.89	2.17	1.77	1.27	2.92%
YoY %	-22.16%	4.30%	-1.59%	-12.90%	22.60%	39.37%	-	-
Horiz. %	118.90%	152.76%	146.46%	148.82%	170.87%	139.37%	100.00%	-
P/EPS	9.10	11.55	11.29	11.15	14.54	16.73	10.84	-2.87%
YoY %	-21.21%	2.30%	1.26%	-23.31%	-13.09%	54.34%	-	-
Horiz. %	83.95%	106.55%	104.15%	102.86%	134.13%	154.34%	100.00%	-
EY	10.99	8.66	8.86	8.97	6.88	5.98	9.22	2.96%
YoY %	26.91%	-2.26%	-1.23%	30.38%	15.05%	-35.14%	-	-
Horiz. %	119.20%	93.93%	96.10%	97.29%	74.62%	64.86%	100.00%	-
DY	4.31	3.26	3.15	3.13	3.44	2.33	1.20	23.73%
YoY %	32.21%	3.49%	0.64%	-9.01%	47.64%	94.17%	-	-
Horiz. %	359.17%	271.67%	262.50%	260.83%	286.67%	194.17%	100.00%	-
P/NAPS	1.19	1.53	1.60	1.78	2.08	2.26	1.57	-4.51%
YoY %	-22.22%	-4.38%	-10.11%	-14.42%	-7.96%	43.95%	-	-
Horiz. %	75.80%	97.45%	101.91%	113.38%	132.48%	143.95%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:50:00

ADX

10 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-21 16:50:00

EMA 5

5 Mins

BUY

2024-06-21 16:50:00

ADX

5 Mins

BUY

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

666

DNEX

DAGANG NEXCHANGE BERHAD

461

GENTING

GENTING BHD

439

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

PTRANS

PERAK TRANSIT BERHAD

407

HLIND

HONG LEONG INDUSTRIES BHD

383

NOTION

NOTION VTEC BHD

356

TOPGLOV

TOP GLOVE CORPORATION BHD

354

PBBANK

PUBLIC BANK BHD

347

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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