[BIMB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
13-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.5%
YoY- 90.58%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,235,133 3,247,576 3,236,328 2,967,473 2,941,302 2,922,984 2,907,580 7.36%
PBT 845,566 860,372 881,184 815,384 794,044 802,138 777,548 5.74%
Tax -265,978 -260,330 -267,368 -228,480 -229,374 -233,342 -229,128 10.44%
NP 579,588 600,042 613,816 586,904 564,669 568,796 548,420 3.75%
-
NP to SH 513,881 531,178 542,796 532,329 504,565 506,254 493,820 2.68%
-
Tax Rate 31.46% 30.26% 30.34% 28.02% 28.89% 29.09% 29.47% -
Total Cost 2,655,545 2,647,534 2,622,512 2,380,569 2,376,633 2,354,188 2,359,160 8.20%
-
Net Worth 3,372,153 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 10.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 250,473 - - 346,521 292,703 - - -
Div Payout % 48.74% - - 65.10% 58.01% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,372,153 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 10.29%
NOSH 1,539,796 1,538,754 1,535,056 1,493,627 1,493,385 1,493,374 1,492,805 2.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.92% 18.48% 18.97% 19.78% 19.20% 19.46% 18.86% -
ROE 15.24% 15.62% 16.60% 18.09% 16.48% 17.38% 16.96% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 210.10 211.05 210.83 198.68 196.96 195.73 194.77 5.17%
EPS 33.37 34.52 35.36 35.64 33.79 33.90 33.08 0.58%
DPS 16.27 0.00 0.00 23.20 19.60 0.00 0.00 -
NAPS 2.19 2.21 2.13 1.97 2.05 1.95 1.95 8.03%
Adjusted Per Share Value based on latest NOSH - 1,494,223
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 142.86 143.41 142.91 131.04 129.89 129.08 128.40 7.36%
EPS 22.69 23.46 23.97 23.51 22.28 22.36 21.81 2.66%
DPS 11.06 0.00 0.00 15.30 12.93 0.00 0.00 -
NAPS 1.4891 1.5017 1.4439 1.2994 1.3519 1.286 1.2855 10.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.01 4.04 4.10 4.07 4.33 4.27 4.33 -
P/RPS 1.91 1.91 1.94 2.05 2.20 2.18 2.22 -9.53%
P/EPS 12.02 11.70 11.60 11.42 12.82 12.60 13.09 -5.52%
EY 8.32 8.54 8.62 8.76 7.80 7.94 7.64 5.84%
DY 4.06 0.00 0.00 5.70 4.53 0.00 0.00 -
P/NAPS 1.83 1.83 1.92 2.07 2.11 2.19 2.22 -12.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 29/05/14 -
Price 3.90 4.05 4.00 3.99 4.27 4.27 4.01 -
P/RPS 1.86 1.92 1.90 2.01 2.17 2.18 2.06 -6.57%
P/EPS 11.69 11.73 11.31 11.20 12.64 12.60 12.12 -2.37%
EY 8.56 8.52 8.84 8.93 7.91 7.94 8.25 2.48%
DY 4.17 0.00 0.00 5.81 4.59 0.00 0.00 -
P/NAPS 1.78 1.83 1.88 2.03 2.08 2.19 2.06 -9.27%

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