[BIMB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.52%
YoY- 76.12%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,236,328 2,967,473 2,941,302 2,922,984 2,907,580 2,809,395 2,773,760 10.84%
PBT 881,184 815,384 794,044 802,138 777,548 819,427 798,297 6.81%
Tax -267,368 -228,480 -229,374 -233,342 -229,128 -256,273 -232,376 9.81%
NP 613,816 586,904 564,669 568,796 548,420 563,154 565,921 5.57%
-
NP to SH 542,796 532,329 504,565 506,254 493,820 279,327 292,242 51.15%
-
Tax Rate 30.34% 28.02% 28.89% 29.09% 29.47% 31.27% 29.11% -
Total Cost 2,622,512 2,380,569 2,376,633 2,354,188 2,359,160 2,246,241 2,207,838 12.17%
-
Net Worth 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 2,031,878 2,133,158 32.97%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 346,521 292,703 - - 91,866 49,773 -
Div Payout % - 65.10% 58.01% - - 32.89% 17.03% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 2,031,878 2,133,158 32.97%
NOSH 1,535,056 1,493,627 1,493,385 1,493,374 1,492,805 1,080,786 1,066,579 27.50%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.97% 19.78% 19.20% 19.46% 18.86% 20.05% 20.40% -
ROE 16.60% 18.09% 16.48% 17.38% 16.96% 13.75% 13.70% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 210.83 198.68 196.96 195.73 194.77 259.94 260.06 -13.06%
EPS 35.36 35.64 33.79 33.90 33.08 25.84 27.40 18.55%
DPS 0.00 23.20 19.60 0.00 0.00 8.50 4.67 -
NAPS 2.13 1.97 2.05 1.95 1.95 1.88 2.00 4.29%
Adjusted Per Share Value based on latest NOSH - 1,493,916
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 142.91 131.04 129.89 129.08 128.40 124.06 122.49 10.83%
EPS 23.97 23.51 22.28 22.36 21.81 12.33 12.91 51.12%
DPS 0.00 15.30 12.93 0.00 0.00 4.06 2.20 -
NAPS 1.4439 1.2994 1.3519 1.286 1.2855 0.8973 0.942 32.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.10 4.07 4.33 4.27 4.33 4.54 4.80 -
P/RPS 1.94 2.05 2.20 2.18 2.22 1.75 1.85 3.22%
P/EPS 11.60 11.42 12.82 12.60 13.09 17.57 17.52 -24.05%
EY 8.62 8.76 7.80 7.94 7.64 5.69 5.71 31.63%
DY 0.00 5.70 4.53 0.00 0.00 1.87 0.97 -
P/NAPS 1.92 2.07 2.11 2.19 2.22 2.41 2.40 -13.83%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 13/03/15 25/11/14 28/08/14 29/05/14 26/02/14 27/11/13 -
Price 4.00 3.99 4.27 4.27 4.01 3.88 4.51 -
P/RPS 1.90 2.01 2.17 2.18 2.06 1.49 1.73 6.45%
P/EPS 11.31 11.20 12.64 12.60 12.12 15.01 16.46 -22.15%
EY 8.84 8.93 7.91 7.94 8.25 6.66 6.08 28.37%
DY 0.00 5.81 4.59 0.00 0.00 2.19 1.03 -
P/NAPS 1.88 2.03 2.08 2.19 2.06 2.06 2.26 -11.55%

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