[BIMB] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 3.71%

YoY- 7.81%

Quarter Report

BHB IFS 3Q 30092016 Finalv2.pdf

Latest QR

Upcoming QR

BIMB's Result

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	4,653,965	4,027,404	3,632,374	3,532,055	3,187,846	2,935,052	2,723,912	9.33%
YoY %	15.56%	10.88%	2.84%	10.80%	8.61%	7.75%	-	-
Horiz. %	170.86%	147.85%	133.35%	129.67%	117.03%	107.75%	100.00%	-
PBT	1,196,606	1,023,332	936,322	865,394	854,026	816,237	797,201	7.00%
YoY %	16.93%	9.29%	8.20%	1.33%	4.63%	2.39%	-	-
Horiz. %	150.10%	128.37%	117.45%	108.55%	107.13%	102.39%	100.00%	-
Tax	-274,170	-246,621	-250,470	-213,057	-255,933	-254,022	-234,113	2.66%
YoY %	-11.17%	1.54%	-17.56%	16.75%	-0.75%	-8.50%	-	-
Horiz. %	117.11%	105.34%	106.99%	91.01%	109.32%	108.50%	100.00%	-
NP	922,436	776,711	685,852	652,337	598,093	562,215	563,088	8.57%
YoY %	18.76%	13.25%	5.14%	9.07%	6.38%	-0.16%	-	-
Horiz. %	163.82%	137.94%	121.80%	115.85%	106.22%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	767,447	670,305	609,671	581,436	539,316	438,569	287,798	17.75%
YoY %	14.49%	9.95%	4.86%	7.81%	22.97%	52.39%	-	-
Horiz. %	266.66%	232.91%	211.84%	202.03%	187.39%	152.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.91%	24.10%	26.75%	24.62%	29.97%	31.12%	29.37%	-
YoY %	-4.94%	-9.91%	8.65%	-17.85%	-3.70%	5.96%	-	-
Horiz. %	78.00%	82.06%	91.08%	83.83%	102.04%	105.96%	100.00%	-
Total Cost	3,731,529	3,250,693	2,946,522	2,879,718	2,589,753	2,372,837	2,160,824	9.52%
YoY %	14.79%	10.32%	2.32%	11.20%	9.14%	9.81%	-	-
Horiz. %	172.69%	150.44%	136.36%	133.27%	119.85%	109.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	2,134,625	18.84%
YoY %	17.24%	11.50%	12.27%	21.37%	10.31%	43.42%	-	-
Horiz. %	281.84%	240.39%	215.59%	192.03%	158.21%	143.42%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	282,285	262,502	229,283	206,539	188,137	219,531	112,058	16.63%
YoY %	7.54%	14.49%	11.01%	9.78%	-14.30%	95.91%	-	-
Horiz. %	251.91%	234.26%	204.61%	184.31%	167.89%	195.91%	100.00%	-
Div Payout %	36.78%	39.16%	37.61%	35.52%	34.88%	50.06%	38.94%	-
YoY %	-6.08%	4.12%	5.88%	1.83%	-30.32%	28.56%	-	-
Horiz. %	94.45%	100.56%	96.58%	91.22%	89.57%	128.56%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	6,016,204	5,131,504	4,602,052	4,099,022	3,377,222	3,061,487	2,134,625	18.84%
YoY %	17.24%	11.50%	12.27%	21.37%	10.31%	43.42%	-	-
Horiz. %	281.84%	240.39%	215.59%	192.03%	158.21%	143.42%	100.00%	-
NOSH	1,764,282	1,693,566	1,637,741	1,588,768	1,542,110	1,493,408	1,067,312	8.73%
YoY %	4.18%	3.41%	3.08%	3.03%	3.26%	39.92%	-	-
Horiz. %	165.30%	158.68%	153.45%	148.86%	144.49%	139.92%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	19.82%	19.29%	18.88%	18.47%	18.76%	19.16%	20.67%	-
YoY %	2.75%	2.17%	2.22%	-1.55%	-2.09%	-7.31%	-	-
Horiz. %	95.89%	93.32%	91.34%	89.36%	90.76%	92.69%	100.00%	-
ROE	12.76%	13.06%	13.25%	14.18%	15.97%	14.33%	13.48%	-
YoY %	-2.30%	-1.43%	-6.56%	-11.21%	11.44%	6.31%	-	-
Horiz. %	94.66%	96.88%	98.29%	105.19%	118.47%	106.31%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	263.79	237.81	221.79	222.31	206.72	196.53	255.21	0.55%
YoY %	10.92%	7.22%	-0.23%	7.54%	5.18%	-22.99%	-	-
Horiz. %	103.36%	93.18%	86.90%	87.11%	81.00%	77.01%	100.00%	-
EPS	43.50	39.58	37.23	36.60	34.97	29.37	26.96	8.29%
YoY %	9.90%	6.31%	1.72%	4.66%	19.07%	8.94%	-	-
Horiz. %	161.35%	146.81%	138.09%	135.76%	129.71%	108.94%	100.00%	-
DPS	16.00	15.50	14.00	13.00	12.20	14.70	10.50	7.26%
YoY %	3.23%	10.71%	7.69%	6.56%	-17.01%	40.00%	-	-
Horiz. %	152.38%	147.62%	133.33%	123.81%	116.19%	140.00%	100.00%	-
NAPS	3.41	3.03	2.81	2.58	2.19	2.05	2.00	9.29%
YoY %	12.54%	7.83%	8.91%	17.81%	6.83%	2.50%	-	-
Horiz. %	170.50%	151.50%	140.50%	129.00%	109.50%	102.50%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,588,768
RPS	205.34	177.69	160.27	155.84	140.65	129.50	120.18	9.33%
YoY %	15.56%	10.87%	2.84%	10.80%	8.61%	7.76%	-	-
Horiz. %	170.86%	147.85%	133.36%	129.67%	117.03%	107.76%	100.00%	-
EPS	33.86	29.57	26.90	25.65	23.80	19.35	12.70	17.74%
YoY %	14.51%	9.93%	4.87%	7.77%	23.00%	52.36%	-	-
Horiz. %	266.61%	232.83%	211.81%	201.97%	187.40%	152.36%	100.00%	-
DPS	12.45	11.58	10.12	9.11	8.30	9.69	4.94	16.64%
YoY %	7.51%	14.43%	11.09%	9.76%	-14.34%	96.15%	-	-
Horiz. %	252.02%	234.41%	204.86%	184.41%	168.02%	196.15%	100.00%	-
NAPS	2.6544	2.2641	2.0305	1.8085	1.4901	1.3508	0.9418	18.84%
YoY %	17.24%	11.50%	12.28%	21.37%	10.31%	43.43%	-	-
Horiz. %	281.84%	240.40%	215.60%	192.03%	158.22%	143.43%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	3.96	3.79	4.39	4.14	4.01	4.33	4.80	-
P/RPS	1.50	1.59	1.98	1.86	1.94	2.20	1.88	-3.69%
YoY %	-5.66%	-19.70%	6.45%	-4.12%	-11.82%	17.02%	-	-
Horiz. %	79.79%	84.57%	105.32%	98.94%	103.19%	117.02%	100.00%	-
P/EPS	9.10	9.58	11.79	11.31	11.47	14.74	17.80	-10.57%
YoY %	-5.01%	-18.74%	4.24%	-1.39%	-22.18%	-17.19%	-	-
Horiz. %	51.12%	53.82%	66.24%	63.54%	64.44%	82.81%	100.00%	-
EY	10.98	10.44	8.48	8.84	8.72	6.78	5.62	11.80%
YoY %	5.17%	23.11%	-4.07%	1.38%	28.61%	20.64%	-	-
Horiz. %	195.37%	185.77%	150.89%	157.30%	155.16%	120.64%	100.00%	-
DY	4.04	4.09	3.19	3.14	3.04	3.39	2.19	10.73%
YoY %	-1.22%	28.21%	1.59%	3.29%	-10.32%	54.79%	-	-
Horiz. %	184.47%	186.76%	145.66%	143.38%	138.81%	154.79%	100.00%	-
P/NAPS	1.16	1.25	1.56	1.60	1.83	2.11	2.40	-11.40%
YoY %	-7.20%	-19.87%	-2.50%	-12.57%	-13.27%	-12.08%	-	-
Horiz. %	48.33%	52.08%	65.00%	66.67%	76.25%	87.92%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	28/11/18	30/11/17	30/11/16	30/11/15	25/11/14	27/11/13	-
Price	4.16	3.60	4.30	4.13	3.90	4.27	4.51	-
P/RPS	1.58	1.51	1.94	1.86	1.89	2.17	1.77	-1.87%
YoY %	4.64%	-22.16%	4.30%	-1.59%	-12.90%	22.60%	-	-
Horiz. %	89.27%	85.31%	109.60%	105.08%	106.78%	122.60%	100.00%	-
P/EPS	9.56	9.10	11.55	11.29	11.15	14.54	16.73	-8.90%
YoY %	5.05%	-21.21%	2.30%	1.26%	-23.31%	-13.09%	-	-
Horiz. %	57.14%	54.39%	69.04%	67.48%	66.65%	86.91%	100.00%	-
EY	10.46	10.99	8.66	8.86	8.97	6.88	5.98	9.76%
YoY %	-4.82%	26.91%	-2.26%	-1.23%	30.38%	15.05%	-	-
Horiz. %	174.92%	183.78%	144.82%	148.16%	150.00%	115.05%	100.00%	-
DY	3.85	4.31	3.26	3.15	3.13	3.44	2.33	8.72%
YoY %	-10.67%	32.21%	3.49%	0.64%	-9.01%	47.64%	-	-
Horiz. %	165.24%	184.98%	139.91%	135.19%	134.33%	147.64%	100.00%	-
P/NAPS	1.22	1.19	1.53	1.60	1.78	2.08	2.26	-9.76%
YoY %	2.52%	-22.22%	-4.38%	-10.11%	-14.42%	-7.96%	-	-
Horiz. %	53.98%	52.65%	67.70%	70.80%	78.76%	92.04%	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