[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -68.25%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,473,953 1,808,794 1,167,209 576,949 2,036,192 1,467,447 986,132 84.11%
PBT 717,439 518,961 340,600 167,338 567,600 399,802 289,178 82.76%
Tax -219,808 -159,977 -101,971 -47,616 -160,394 -133,163 -74,138 105.70%
NP 497,631 358,984 238,629 119,722 407,206 266,639 215,040 74.51%
-
NP to SH 252,269 183,653 123,100 64,906 204,406 130,522 114,206 69.20%
-
Tax Rate 30.64% 30.83% 29.94% 28.45% 28.26% 33.31% 25.64% -
Total Cost 1,976,322 1,449,810 928,580 457,227 1,628,986 1,200,808 771,092 86.75%
-
Net Worth 2,016,037 1,066,812 1,888,102 1,910,883 1,824,291 1,791,478 1,770,139 9.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 74,668 37,338 37,335 - 37,339 37,322 37,322 58.44%
Div Payout % 29.60% 20.33% 30.33% - 18.27% 28.59% 32.68% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,016,037 1,066,812 1,888,102 1,910,883 1,824,291 1,791,478 1,770,139 9.01%
NOSH 1,066,686 1,066,812 1,066,724 1,067,532 1,066,837 1,066,356 1,066,349 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.11% 19.85% 20.44% 20.75% 20.00% 18.17% 21.81% -
ROE 12.51% 17.22% 6.52% 3.40% 11.20% 7.29% 6.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 231.93 169.55 109.42 54.05 190.86 137.61 92.48 84.07%
EPS 23.65 17.22 11.54 6.08 19.16 12.24 10.71 69.16%
DPS 7.00 3.50 3.50 0.00 3.50 3.50 3.50 58.40%
NAPS 1.89 1.00 1.77 1.79 1.71 1.68 1.66 8.99%
Adjusted Per Share Value based on latest NOSH - 1,067,532
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.25 79.87 51.54 25.48 89.92 64.80 43.55 84.11%
EPS 11.14 8.11 5.44 2.87 9.03 5.76 5.04 69.27%
DPS 3.30 1.65 1.65 0.00 1.65 1.65 1.65 58.40%
NAPS 0.8903 0.4711 0.8338 0.8438 0.8056 0.7911 0.7817 9.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.81 3.02 3.08 2.36 2.03 1.76 1.93 -
P/RPS 1.21 1.78 2.81 4.37 1.06 1.28 2.09 -30.42%
P/EPS 11.88 17.54 26.69 38.82 10.59 14.38 18.02 -24.15%
EY 8.42 5.70 3.75 2.58 9.44 6.95 5.55 31.86%
DY 2.49 1.16 1.14 0.00 1.72 1.99 1.81 23.57%
P/NAPS 1.49 3.02 1.74 1.32 1.19 1.05 1.16 18.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 25/08/11 -
Price 3.12 2.91 3.08 2.49 2.15 1.80 2.00 -
P/RPS 1.35 1.72 2.81 4.61 1.13 1.31 2.16 -26.79%
P/EPS 13.19 16.90 26.69 40.95 11.22 14.71 18.67 -20.59%
EY 7.58 5.92 3.75 2.44 8.91 6.80 5.36 25.85%
DY 2.24 1.20 1.14 0.00 1.63 1.94 1.75 17.80%
P/NAPS 1.65 2.91 1.74 1.39 1.26 1.07 1.20 23.53%

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