[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

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	2,080,320	1,384,294	655,279	2,473,953	1,808,794	1,167,209	576,949	134.95%
YoY %	50.28%	111.25%	-73.51%	36.77%	54.97%	102.31%	-	-
Horiz. %	360.57%	239.93%	113.58%	428.80%	313.51%	202.31%	100.00%	-
PBT	598,723	402,030	188,991	717,439	518,961	340,600	167,338	133.74%
YoY %	48.92%	112.72%	-73.66%	38.25%	52.37%	103.54%	-	-
Horiz. %	357.79%	240.25%	112.94%	428.74%	310.13%	203.54%	100.00%	-
Tax	-174,282	-120,351	-48,319	-219,808	-159,977	-101,971	-47,616	137.31%
YoY %	-44.81%	-149.08%	78.02%	-37.40%	-56.88%	-114.15%	-	-
Horiz. %	366.02%	252.75%	101.48%	461.63%	335.97%	214.15%	100.00%	-
NP	424,441	281,679	140,672	497,631	358,984	238,629	119,722	132.32%
YoY %	50.68%	100.24%	-71.73%	38.62%	50.44%	99.32%	-	-
Horiz. %	354.52%	235.28%	117.50%	415.66%	299.85%	199.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,182	143,723	74,142	252,269	183,653	123,100	64,906	124.91%
YoY %	52.50%	93.85%	-70.61%	37.36%	49.19%	89.66%	-	-
Horiz. %	337.69%	221.43%	114.23%	388.67%	282.95%	189.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.11%	29.94%	25.57%	30.64%	30.83%	29.94%	28.45%	-
YoY %	-2.77%	17.09%	-16.55%	-0.62%	2.97%	5.24%	-	-
Horiz. %	102.32%	105.24%	89.88%	107.70%	108.37%	105.24%	100.00%	-
Total Cost	1,655,879	1,102,615	514,607	1,976,322	1,449,810	928,580	457,227	135.64%
YoY %	50.18%	114.26%	-73.96%	36.32%	56.13%	103.09%	-	-
Horiz. %	362.16%	241.15%	112.55%	432.24%	317.09%	203.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.48%	0.53%	3.71%	88.98%	-43.50%	-1.19%	-	-
Horiz. %	111.63%	110.00%	109.42%	105.50%	55.83%	98.81%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	37,330	37,344	-	74,668	37,338	37,335	-	-
YoY %	-0.04%	0.00%	-	99.98%	0.01%	0.00%	-	-
Horiz. %	99.99%	100.02%	-	199.99%	100.01%	100.00%	-	-
Div Payout %	17.03%	25.98%	-	29.60%	20.33%	30.33%	-	-
YoY %	-34.45%	0.00%	-	45.60%	-32.97%	0.00%	-	-
Horiz. %	56.15%	85.66%	-	97.59%	67.03%	100.00%	-	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
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%
YoY %	1.48%	0.53%	3.71%	88.98%	-43.50%	-1.19%	-	-
Horiz. %	111.63%	110.00%	109.42%	105.50%	55.83%	98.81%	100.00%	-
NOSH	1,066,579	1,066,985	1,066,791	1,066,686	1,066,812	1,066,724	1,067,532	-0.05%
YoY %	-0.04%	0.02%	0.01%	-0.01%	0.01%	-0.08%	-	-
Horiz. %	99.91%	99.95%	99.93%	99.92%	99.93%	99.92%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	20.40%	20.35%	21.47%	20.11%	19.85%	20.44%	20.75%	-
YoY %	0.25%	-5.22%	6.76%	1.31%	-2.89%	-1.49%	-	-
Horiz. %	98.31%	98.07%	103.47%	96.92%	95.66%	98.51%	100.00%	-
ROE	10.28%	6.84%	3.55%	12.51%	17.22%	6.52%	3.40%	-
YoY %	50.29%	92.68%	-71.62%	-27.35%	164.11%	91.76%	-	-
Horiz. %	302.35%	201.18%	104.41%	367.94%	506.47%	191.76%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	195.05	129.74	61.43	231.93	169.55	109.42	54.05	135.08%
YoY %	50.34%	111.20%	-73.51%	36.79%	54.95%	102.44%	-	-
Horiz. %	360.87%	240.04%	113.65%	429.10%	313.69%	202.44%	100.00%	-
EPS	20.55	13.47	6.95	23.65	17.22	11.54	6.08	125.05%
YoY %	52.56%	93.81%	-70.61%	37.34%	49.22%	89.80%	-	-
Horiz. %	337.99%	221.55%	114.31%	388.98%	283.22%	189.80%	100.00%	-
DPS	3.50	3.50	0.00	7.00	3.50	3.50	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	2.00	1.97	1.96	1.89	1.00	1.77	1.79	7.66%
YoY %	1.52%	0.51%	3.70%	89.00%	-43.50%	-1.12%	-	-
Horiz. %	111.73%	110.06%	109.50%	105.59%	55.87%	98.88%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,067,170
RPS	91.79	61.08	28.91	109.15	79.81	51.50	25.46	134.93%
YoY %	50.28%	111.28%	-73.51%	36.76%	54.97%	102.28%	-	-
Horiz. %	360.53%	239.91%	113.55%	428.71%	313.47%	202.28%	100.00%	-
EPS	9.67	6.34	3.27	11.13	8.10	5.43	2.86	125.10%
YoY %	52.52%	93.88%	-70.62%	37.41%	49.17%	89.86%	-	-
Horiz. %	338.11%	221.68%	114.34%	389.16%	283.22%	189.86%	100.00%	-
DPS	1.65	1.65	0.00	3.29	1.65	1.65	0.00	-
YoY %	0.00%	0.00%	0.00%	99.39%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	199.39%	100.00%	100.00%	-	-
NAPS	0.9412	0.9274	0.9225	0.8895	0.4707	0.8331	0.8431	7.60%
YoY %	1.49%	0.53%	3.71%	88.97%	-43.50%	-1.19%	-	-
Horiz. %	111.64%	110.00%	109.42%	105.50%	55.83%	98.81%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.66%	-42.07%	347.93%	-32.02%	-36.65%	-35.70%	-	-
Horiz. %	56.29%	71.85%	124.03%	27.69%	40.73%	64.30%	100.00%	-
P/EPS	23.36	30.29	47.91	11.88	17.54	26.69	38.82	-28.70%
YoY %	-22.88%	-36.78%	303.28%	-32.27%	-34.28%	-31.25%	-	-
Horiz. %	60.18%	78.03%	123.42%	30.60%	45.18%	68.75%	100.00%	-
EY	4.28	3.30	2.09	8.42	5.70	3.75	2.58	40.09%
YoY %	29.70%	57.89%	-75.18%	47.72%	52.00%	45.35%	-	-
Horiz. %	165.89%	127.91%	81.01%	326.36%	220.93%	145.35%	100.00%	-
DY	0.73	0.86	0.00	2.49	1.16	1.14	0.00	-
YoY %	-15.12%	0.00%	0.00%	114.66%	1.75%	0.00%	-	-
Horiz. %	64.04%	75.44%	0.00%	218.42%	101.75%	100.00%	-	-
P/NAPS	2.40	2.07	1.70	1.49	3.02	1.74	1.32	48.91%
YoY %	15.94%	21.76%	14.09%	-50.66%	73.56%	31.82%	-	-
Horiz. %	181.82%	156.82%	128.79%	112.88%	228.79%	131.82%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-28.26%	-47.39%	353.33%	-21.51%	-38.79%	-39.05%	-	-
Horiz. %	50.11%	69.85%	132.75%	29.28%	37.31%	60.95%	100.00%	-
P/EPS	21.95	31.03	54.10	13.19	16.90	26.69	40.95	-33.98%
YoY %	-29.26%	-42.64%	310.16%	-21.95%	-36.68%	-34.82%	-	-
Horiz. %	53.60%	75.78%	132.11%	32.21%	41.27%	65.18%	100.00%	-
EY	4.56	3.22	1.85	7.58	5.92	3.75	2.44	51.66%
YoY %	41.61%	74.05%	-75.59%	28.04%	57.87%	53.69%	-	-
Horiz. %	186.89%	131.97%	75.82%	310.66%	242.62%	153.69%	100.00%	-
DY	0.78	0.84	0.00	2.24	1.20	1.14	0.00	-
YoY %	-7.14%	0.00%	0.00%	86.67%	5.26%	0.00%	-	-
Horiz. %	68.42%	73.68%	0.00%	196.49%	105.26%	100.00%	-	-
P/NAPS	2.26	2.12	1.92	1.65	2.91	1.74	1.39	38.22%
YoY %	6.60%	10.42%	16.36%	-43.30%	67.24%	25.18%	-	-
Horiz. %	162.59%	152.52%	138.13%	118.71%	209.35%	125.18%	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