[BIMB] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 0.85%

YoY- 11.4%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	3,906,243	3,583,194	4,932,885	4,946,174	4,386,327	3,801,324	3,551,042	1.60%
YoY %	9.02%	-27.36%	-0.27%	12.76%	15.39%	7.05%	-	-
Horiz. %	110.00%	100.91%	138.91%	139.29%	123.52%	107.05%	100.00%	-
PBT	749,066	687,466	1,088,805	1,207,263	1,111,425	975,745	902,878	-3.06%
YoY %	8.96%	-36.86%	-9.81%	8.62%	13.91%	8.07%	-	-
Horiz. %	82.96%	76.14%	120.59%	133.71%	123.10%	108.07%	100.00%	-
Tax	-245,223	-181,916	-227,336	-263,248	-268,993	-245,434	-252,746	-0.50%
YoY %	-34.80%	19.98%	13.64%	2.14%	-9.60%	2.89%	-	-
Horiz. %	97.02%	71.98%	89.95%	104.16%	106.43%	97.11%	100.00%	-
NP	503,843	505,550	861,469	944,015	842,432	730,311	650,132	-4.15%
YoY %	-0.34%	-41.32%	-8.74%	12.06%	15.35%	12.33%	-	-
Horiz. %	77.50%	77.76%	132.51%	145.20%	129.58%	112.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	503,843	471,799	713,469	793,641	712,436	640,871	574,888	-2.17%
YoY %	6.79%	-33.87%	-10.10%	11.40%	11.17%	11.48%	-	-
Horiz. %	87.64%	82.07%	124.11%	138.05%	123.93%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.74%	26.46%	20.88%	21.81%	24.20%	25.15%	27.99%	-
YoY %	23.73%	26.72%	-4.26%	-9.88%	-3.78%	-10.15%	-	-
Horiz. %	116.97%	94.53%	74.60%	77.92%	86.46%	89.85%	100.00%	-
Total Cost	3,402,400	3,077,644	4,071,416	4,002,159	3,543,895	3,071,013	2,900,910	2.69%
YoY %	10.55%	-24.41%	1.73%	12.93%	15.40%	5.86%	-	-
Horiz. %	117.29%	106.09%	140.35%	137.96%	122.16%	105.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,086,163	6,605,261	6,610,819	6,072,791	5,381,222	4,748,906	4,199,392	9.10%
YoY %	7.28%	-0.08%	8.86%	12.85%	13.31%	13.09%	-	-
Horiz. %	168.74%	157.29%	157.42%	144.61%	128.14%	113.09%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	297,427	272,062	225,875	282,285	262,502	229,283	-	-
YoY %	9.32%	20.45%	-19.98%	7.54%	14.49%	0.00%	-	-
Horiz. %	129.72%	118.66%	98.51%	123.12%	114.49%	100.00%	-	-
Div Payout %	59.03%	57.66%	31.66%	35.57%	36.85%	35.78%	-	-
YoY %	2.38%	82.12%	-10.99%	-3.47%	2.99%	0.00%	-	-
Horiz. %	164.98%	161.15%	88.49%	99.41%	102.99%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	7,086,163	6,605,261	6,610,819	6,072,791	5,381,222	4,748,906	4,199,392	9.10%
YoY %	7.28%	-0.08%	8.86%	12.85%	13.31%	13.09%	-	-
Horiz. %	168.74%	157.29%	157.42%	144.61%	128.14%	113.09%	100.00%	-
NOSH	2,244,005	2,155,269	1,853,650	1,792,663	1,764,282	1,693,566	1,637,741	5.38%
YoY %	4.12%	16.27%	3.40%	1.61%	4.18%	3.41%	-	-
Horiz. %	137.02%	131.60%	113.18%	109.46%	107.73%	103.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	12.90%	14.11%	17.46%	19.09%	19.21%	19.21%	18.31%	-
YoY %	-8.58%	-19.19%	-8.54%	-0.62%	0.00%	4.92%	-	-
Horiz. %	70.45%	77.06%	95.36%	104.26%	104.92%	104.92%	100.00%	-
ROE	7.11%	7.14%	10.79%	13.07%	13.24%	13.50%	13.69%	-
YoY %	-0.42%	-33.83%	-17.44%	-1.28%	-1.93%	-1.39%	-	-
Horiz. %	51.94%	52.15%	78.82%	95.47%	96.71%	98.61%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	176.40	167.63	267.88	276.92	251.87	226.53	219.01	-3.54%
YoY %	5.23%	-37.42%	-3.26%	9.95%	11.19%	3.43%	-	-
Horiz. %	80.54%	76.54%	122.31%	126.44%	115.00%	103.43%	100.00%	-
EPS	22.75	22.07	38.74	44.43	40.91	38.19	35.46	-7.12%
YoY %	3.08%	-43.03%	-12.81%	8.60%	7.12%	7.70%	-	-
Horiz. %	64.16%	62.24%	109.25%	125.30%	115.37%	107.70%	100.00%	-
DPS	13.43	12.73	12.27	16.00	15.07	13.66	0.00	-
YoY %	5.50%	3.75%	-23.31%	6.17%	10.32%	0.00%	-	-
Horiz. %	98.32%	93.19%	89.82%	117.13%	110.32%	100.00%	-	-
NAPS	3.20	3.09	3.59	3.40	3.09	2.83	2.59	3.58%
YoY %	3.56%	-13.93%	5.59%	10.03%	9.19%	9.27%	-	-
Horiz. %	123.55%	119.31%	138.61%	131.27%	119.31%	109.27%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,792,663
RPS	172.50	158.23	217.83	218.42	193.70	167.86	156.81	1.60%
YoY %	9.02%	-27.36%	-0.27%	12.76%	15.39%	7.05%	-	-
Horiz. %	110.01%	100.91%	138.91%	139.29%	123.53%	107.05%	100.00%	-
EPS	22.25	20.83	31.51	35.05	31.46	28.30	25.39	-2.17%
YoY %	6.82%	-33.89%	-10.10%	11.41%	11.17%	11.46%	-	-
Horiz. %	87.63%	82.04%	124.10%	138.05%	123.91%	111.46%	100.00%	-
DPS	13.13	12.01	9.97	12.47	11.59	10.12	0.00	-
YoY %	9.33%	20.46%	-20.05%	7.59%	14.53%	0.00%	-	-
Horiz. %	129.74%	118.68%	98.52%	123.22%	114.53%	100.00%	-	-
NAPS	3.1292	2.9168	2.9193	2.6817	2.3763	2.0971	1.8544	9.10%
YoY %	7.28%	-0.09%	8.86%	12.85%	13.31%	13.09%	-	-
Horiz. %	168.74%	157.29%	157.43%	144.61%	128.14%	113.09%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.15	2.95	4.23	3.25	4.31	3.93	4.45	-
P/RPS	1.22	1.76	1.58	1.17	1.71	1.73	2.03	-8.13%
YoY %	-30.68%	11.39%	35.04%	-31.58%	-1.16%	-14.78%	-	-
Horiz. %	60.10%	86.70%	77.83%	57.64%	84.24%	85.22%	100.00%	-
P/EPS	9.45	13.37	10.92	7.31	10.54	10.29	12.55	-4.61%
YoY %	-29.32%	22.44%	49.38%	-30.65%	2.43%	-18.01%	-	-
Horiz. %	75.30%	106.53%	87.01%	58.25%	83.98%	81.99%	100.00%	-
EY	10.58	7.48	9.16	13.67	9.49	9.72	7.97	4.83%
YoY %	41.44%	-18.34%	-32.99%	44.05%	-2.37%	21.96%	-	-
Horiz. %	132.75%	93.85%	114.93%	171.52%	119.07%	121.96%	100.00%	-
DY	6.25	4.31	2.90	4.92	3.50	3.48	0.00	-
YoY %	45.01%	48.62%	-41.06%	40.57%	0.57%	0.00%	-	-
Horiz. %	179.60%	123.85%	83.33%	141.38%	100.57%	100.00%	-	-
P/NAPS	0.67	0.95	1.18	0.96	1.39	1.39	1.72	-14.53%
YoY %	-29.47%	-19.49%	22.92%	-30.94%	0.00%	-19.19%	-	-
Horiz. %	38.95%	55.23%	68.60%	55.81%	80.81%	80.81%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	31/05/22	27/05/21	28/05/20	23/05/19	30/05/18	16/05/17	-
Price	1.87	2.92	3.88	3.61	4.55	3.86	4.48	-
P/RPS	1.06	1.74	1.45	1.30	1.81	1.70	2.05	-10.40%
YoY %	-39.08%	20.00%	11.54%	-28.18%	6.47%	-17.07%	-	-
Horiz. %	51.71%	84.88%	70.73%	63.41%	88.29%	82.93%	100.00%	-
P/EPS	8.22	13.23	10.01	8.12	11.12	10.11	12.64	-6.91%
YoY %	-37.87%	32.17%	23.28%	-26.98%	9.99%	-20.02%	-	-
Horiz. %	65.03%	104.67%	79.19%	64.24%	87.97%	79.98%	100.00%	-
EY	12.17	7.56	9.99	12.31	8.99	9.89	7.91	7.44%
YoY %	60.98%	-24.32%	-18.85%	36.93%	-9.10%	25.03%	-	-
Horiz. %	153.86%	95.58%	126.30%	155.63%	113.65%	125.03%	100.00%	-
DY	7.18	4.36	3.16	4.43	3.31	3.54	0.00	-
YoY %	64.68%	37.97%	-28.67%	33.84%	-6.50%	0.00%	-	-
Horiz. %	202.82%	123.16%	89.27%	125.14%	93.50%	100.00%	-	-
P/NAPS	0.58	0.94	1.08	1.06	1.47	1.36	1.73	-16.64%
YoY %	-38.30%	-12.96%	1.89%	-27.89%	8.09%	-21.39%	-	-
Horiz. %	33.53%	54.34%	62.43%	61.27%	84.97%	78.61%	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