[BIMB] QoQ Cumulative 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- 105.04%
YoY- 76.12%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 809,082 2,967,473 2,205,977 1,461,492 726,895 2,809,395 2,080,320 -46.74%
PBT 220,296 815,384 595,533 401,069 194,387 819,427 598,723 -48.68%
Tax -66,842 -228,480 -172,031 -116,671 -57,282 -256,273 -174,282 -47.24%
NP 153,454 586,904 423,502 284,398 137,105 563,154 424,441 -49.28%
-
NP to SH 135,699 532,329 378,424 253,127 123,455 279,327 219,182 -27.38%
-
Tax Rate 30.34% 28.02% 28.89% 29.09% 29.47% 31.27% 29.11% -
Total Cost 655,628 2,380,569 1,782,475 1,177,094 589,790 2,246,241 1,655,879 -46.11%
-
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 - 346,521 219,527 - - 91,866 37,330 -
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 4.15% 18.09% 12.36% 8.69% 4.24% 13.75% 10.28% -
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 52.71 198.68 147.72 97.87 48.69 259.94 195.05 -58.23%
EPS 8.84 35.64 25.34 16.95 8.27 25.84 20.55 -43.04%
DPS 0.00 23.20 14.70 0.00 0.00 8.50 3.50 -
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 35.73 131.04 97.41 64.54 32.10 124.06 91.87 -46.74%
EPS 5.99 23.51 16.71 11.18 5.45 12.33 9.68 -27.40%
DPS 0.00 15.30 9.69 0.00 0.00 4.06 1.65 -
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 7.78 2.05 2.93 4.36 8.89 1.75 2.46 115.60%
P/EPS 46.38 11.42 17.09 25.19 52.36 17.57 23.36 58.03%
EY 2.16 8.76 5.85 3.97 1.91 5.69 4.28 -36.63%
DY 0.00 5.70 3.39 0.00 0.00 1.87 0.73 -
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 7.59 2.01 2.89 4.36 8.24 1.49 2.31 121.17%
P/EPS 45.25 11.20 16.85 25.19 48.49 15.01 21.95 62.04%
EY 2.21 8.93 5.93 3.97 2.06 6.66 4.56 -38.32%
DY 0.00 5.81 3.44 0.00 0.00 2.19 0.78 -
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