[BIMB] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.29%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,346,952 4,449,131 5,073,229 4,653,965 4,027,404 3,632,374 3,532,055 -0.89%
PBT 635,960 1,067,874 1,061,108 1,196,606 1,023,332 936,322 865,394 -5.00%
Tax -190,388 -239,852 -246,427 -274,170 -246,621 -250,470 -213,057 -1.85%
NP 445,572 828,022 814,681 922,436 776,711 685,852 652,337 -6.15%
-
NP to SH 445,572 710,877 678,931 767,447 670,305 609,671 581,436 -4.33%
-
Tax Rate 29.94% 22.46% 23.22% 22.91% 24.10% 26.75% 24.62% -
Total Cost 2,901,380 3,621,109 4,258,548 3,731,529 3,250,693 2,946,522 2,879,718 0.12%
-
Net Worth 6,810,650 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 4,099,022 8.82%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 272,062 225,875 282,285 262,502 229,283 206,539 -
Div Payout % - 38.27% 33.27% 36.78% 39.16% 37.61% 35.52% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 6,810,650 7,790,980 6,525,296 6,016,204 5,131,504 4,602,052 4,099,022 8.82%
NOSH 2,155,269 2,075,872 1,792,663 1,764,282 1,693,566 1,637,741 1,588,768 5.21%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.31% 18.61% 16.06% 19.82% 19.29% 18.88% 18.47% -
ROE 6.54% 9.12% 10.40% 12.76% 13.06% 13.25% 14.18% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 155.29 178.74 283.00 263.79 237.81 221.79 222.31 -5.80%
EPS 20.67 28.56 37.87 43.50 39.58 37.23 36.60 -9.07%
DPS 0.00 10.93 12.60 16.00 15.50 14.00 13.00 -
NAPS 3.16 3.13 3.64 3.41 3.03 2.81 2.58 3.43%
Adjusted Per Share Value based on latest NOSH - 1,764,282
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 147.67 196.30 223.84 205.34 177.69 160.27 155.84 -0.89%
EPS 19.66 31.36 29.96 33.86 29.57 26.90 25.65 -4.33%
DPS 0.00 12.00 9.97 12.45 11.58 10.12 9.11 -
NAPS 3.005 3.4375 2.8791 2.6544 2.2641 2.0305 1.8085 8.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.57 3.01 3.50 3.96 3.79 4.39 4.14 -
P/RPS 1.65 1.68 1.24 1.50 1.59 1.98 1.86 -1.97%
P/EPS 12.43 10.54 9.24 9.10 9.58 11.79 11.31 1.58%
EY 8.04 9.49 10.82 10.98 10.44 8.48 8.84 -1.56%
DY 0.00 3.63 3.60 4.04 4.09 3.19 3.14 -
P/NAPS 0.81 0.96 0.96 1.16 1.25 1.56 1.60 -10.72%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 30/11/20 29/11/19 28/11/18 30/11/17 30/11/16 -
Price 2.56 2.91 3.70 4.16 3.60 4.30 4.13 -
P/RPS 1.65 1.63 1.31 1.58 1.51 1.94 1.86 -1.97%
P/EPS 12.38 10.19 9.77 9.56 9.10 11.55 11.29 1.54%
EY 8.08 9.81 10.24 10.46 10.99 8.66 8.86 -1.52%
DY 0.00 3.76 3.41 3.85 4.31 3.26 3.15 -
P/NAPS 0.81 0.93 1.02 1.22 1.19 1.53 1.60 -10.72%

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