[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.36%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,080,320 1,384,294 655,279 2,473,953 1,808,794 1,167,209 576,949 134.95%
PBT 598,723 402,030 188,991 717,439 518,961 340,600 167,338 133.74%
Tax -174,282 -120,351 -48,319 -219,808 -159,977 -101,971 -47,616 137.31%
NP 424,441 281,679 140,672 497,631 358,984 238,629 119,722 132.32%
-
NP to SH 219,182 143,723 74,142 252,269 183,653 123,100 64,906 124.91%
-
Tax Rate 29.11% 29.94% 25.57% 30.64% 30.83% 29.94% 28.45% -
Total Cost 1,655,879 1,102,615 514,607 1,976,322 1,449,810 928,580 457,227 135.64%
-
Net Worth 2,133,158 2,101,962 2,090,911 2,016,037 1,066,812 1,888,102 1,910,883 7.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 37,330 37,344 - 74,668 37,338 37,335 - -
Div Payout % 17.03% 25.98% - 29.60% 20.33% 30.33% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,133,158 2,101,962 2,090,911 2,016,037 1,066,812 1,888,102 1,910,883 7.60%
NOSH 1,066,579 1,066,985 1,066,791 1,066,686 1,066,812 1,066,724 1,067,532 -0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.40% 20.35% 21.47% 20.11% 19.85% 20.44% 20.75% -
ROE 10.28% 6.84% 3.55% 12.51% 17.22% 6.52% 3.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 195.05 129.74 61.43 231.93 169.55 109.42 54.05 135.08%
EPS 20.55 13.47 6.95 23.65 17.22 11.54 6.08 125.05%
DPS 3.50 3.50 0.00 7.00 3.50 3.50 0.00 -
NAPS 2.00 1.97 1.96 1.89 1.00 1.77 1.79 7.66%
Adjusted Per Share Value based on latest NOSH - 1,067,170
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 91.79 61.08 28.91 109.15 79.81 51.50 25.46 134.93%
EPS 9.67 6.34 3.27 11.13 8.10 5.43 2.86 125.10%
DPS 1.65 1.65 0.00 3.29 1.65 1.65 0.00 -
NAPS 0.9412 0.9274 0.9225 0.8895 0.4707 0.8331 0.8431 7.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.80 4.08 3.33 2.81 3.02 3.08 2.36 -
P/RPS 2.46 3.14 5.42 1.21 1.78 2.81 4.37 -31.79%
P/EPS 23.36 30.29 47.91 11.88 17.54 26.69 38.82 -28.70%
EY 4.28 3.30 2.09 8.42 5.70 3.75 2.58 40.09%
DY 0.73 0.86 0.00 2.49 1.16 1.14 0.00 -
P/NAPS 2.40 2.07 1.70 1.49 3.02 1.74 1.32 48.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 27/02/13 29/11/12 16/08/12 28/05/12 -
Price 4.51 4.18 3.76 3.12 2.91 3.08 2.49 -
P/RPS 2.31 3.22 6.12 1.35 1.72 2.81 4.61 -36.88%
P/EPS 21.95 31.03 54.10 13.19 16.90 26.69 40.95 -33.98%
EY 4.56 3.22 1.85 7.58 5.92 3.75 2.44 51.66%
DY 0.78 0.84 0.00 2.24 1.20 1.14 0.00 -
P/NAPS 2.26 2.12 1.92 1.65 2.91 1.74 1.39 38.22%

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