[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -70.61%

YoY- 14.23%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	2,809,395	2,080,320	1,384,294	655,279	2,473,953	1,808,794	1,167,209	79.31%
YoY %	35.05%	50.28%	111.25%	-73.51%	36.77%	54.97%	-	-
Horiz. %	240.69%	178.23%	118.60%	56.14%	211.95%	154.97%	100.00%	-
PBT	819,427	598,723	402,030	188,991	717,439	518,961	340,600	79.25%
YoY %	36.86%	48.92%	112.72%	-73.66%	38.25%	52.37%	-	-
Horiz. %	240.58%	175.78%	118.04%	55.49%	210.64%	152.37%	100.00%	-
Tax	-256,273	-174,282	-120,351	-48,319	-219,808	-159,977	-101,971	84.53%
YoY %	-47.05%	-44.81%	-149.08%	78.02%	-37.40%	-56.88%	-	-
Horiz. %	251.32%	170.91%	118.02%	47.39%	215.56%	156.88%	100.00%	-
NP	563,154	424,441	281,679	140,672	497,631	358,984	238,629	76.97%
YoY %	32.68%	50.68%	100.24%	-71.73%	38.62%	50.44%	-	-
Horiz. %	236.00%	177.87%	118.04%	58.95%	208.54%	150.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,327	219,182	143,723	74,142	252,269	183,653	123,100	72.42%
YoY %	27.44%	52.50%	93.85%	-70.61%	37.36%	49.19%	-	-
Horiz. %	226.91%	178.05%	116.75%	60.23%	204.93%	149.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.27%	29.11%	29.94%	25.57%	30.64%	30.83%	29.94%	-
YoY %	7.42%	-2.77%	17.09%	-16.55%	-0.62%	2.97%	-	-
Horiz. %	104.44%	97.23%	100.00%	85.40%	102.34%	102.97%	100.00%	-
Total Cost	2,246,241	1,655,879	1,102,615	514,607	1,976,322	1,449,810	928,580	79.91%
YoY %	35.65%	50.18%	114.26%	-73.96%	36.32%	56.13%	-	-
Horiz. %	241.90%	178.32%	118.74%	55.42%	212.83%	156.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,031,878	2,133,158	2,101,962	2,090,911	2,016,037	1,066,812	1,888,102	5.00%
YoY %	-4.75%	1.48%	0.53%	3.71%	88.98%	-43.50%	-	-
Horiz. %	107.61%	112.98%	111.33%	110.74%	106.78%	56.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	91,866	37,330	37,344	-	74,668	37,338	37,335	81.96%
YoY %	146.09%	-0.04%	0.00%	-	99.98%	0.01%	-	-
Horiz. %	246.06%	99.99%	100.02%	-	199.99%	100.01%	100.00%	-
Div Payout %	32.89%	17.03%	25.98%	-	29.60%	20.33%	30.33%	-
YoY %	93.13%	-34.45%	0.00%	-	45.60%	-32.97%	-	-
Horiz. %	108.44%	56.15%	85.66%	-	97.59%	67.03%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	2,031,878	2,133,158	2,101,962	2,090,911	2,016,037	1,066,812	1,888,102	5.00%
YoY %	-4.75%	1.48%	0.53%	3.71%	88.98%	-43.50%	-	-
Horiz. %	107.61%	112.98%	111.33%	110.74%	106.78%	56.50%	100.00%	-
NOSH	1,080,786	1,066,579	1,066,985	1,066,791	1,066,686	1,066,812	1,066,724	0.87%
YoY %	1.33%	-0.04%	0.02%	0.01%	-0.01%	0.01%	-	-
Horiz. %	101.32%	99.99%	100.02%	100.01%	100.00%	100.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	20.05%	20.40%	20.35%	21.47%	20.11%	19.85%	20.44%	-
YoY %	-1.72%	0.25%	-5.22%	6.76%	1.31%	-2.89%	-	-
Horiz. %	98.09%	99.80%	99.56%	105.04%	98.39%	97.11%	100.00%	-
ROE	13.75%	10.28%	6.84%	3.55%	12.51%	17.22%	6.52%	-
YoY %	33.75%	50.29%	92.68%	-71.62%	-27.35%	164.11%	-	-
Horiz. %	210.89%	157.67%	104.91%	54.45%	191.87%	264.11%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	259.94	195.05	129.74	61.43	231.93	169.55	109.42	77.75%
YoY %	33.27%	50.34%	111.20%	-73.51%	36.79%	54.95%	-	-
Horiz. %	237.56%	178.26%	118.57%	56.14%	211.96%	154.95%	100.00%	-
EPS	25.84	20.55	13.47	6.95	23.65	17.22	11.54	70.90%
YoY %	25.74%	52.56%	93.81%	-70.61%	37.34%	49.22%	-	-
Horiz. %	223.92%	178.08%	116.72%	60.23%	204.94%	149.22%	100.00%	-
DPS	8.50	3.50	3.50	0.00	7.00	3.50	3.50	80.38%
YoY %	142.86%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	242.86%	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	1.88	2.00	1.97	1.96	1.89	1.00	1.77	4.08%
YoY %	-6.00%	1.52%	0.51%	3.70%	89.00%	-43.50%	-	-
Horiz. %	106.21%	112.99%	111.30%	110.73%	106.78%	56.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,066,791
RPS	123.95	91.79	61.08	28.91	109.15	79.81	51.50	79.30%
YoY %	35.04%	50.28%	111.28%	-73.51%	36.76%	54.97%	-	-
Horiz. %	240.68%	178.23%	118.60%	56.14%	211.94%	154.97%	100.00%	-
EPS	12.32	9.67	6.34	3.27	11.13	8.10	5.43	72.40%
YoY %	27.40%	52.52%	93.88%	-70.62%	37.41%	49.17%	-	-
Horiz. %	226.89%	178.08%	116.76%	60.22%	204.97%	149.17%	100.00%	-
DPS	4.05	1.65	1.65	0.00	3.29	1.65	1.65	81.66%
YoY %	145.45%	0.00%	0.00%	0.00%	99.39%	0.00%	-	-
Horiz. %	245.45%	100.00%	100.00%	0.00%	199.39%	100.00%	100.00%	-
NAPS	0.8965	0.9412	0.9274	0.9225	0.8895	0.4707	0.8331	4.99%
YoY %	-4.75%	1.49%	0.53%	3.71%	88.97%	-43.50%	-	-
Horiz. %	107.61%	112.98%	111.32%	110.73%	106.77%	56.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.54	4.80	4.08	3.33	2.81	3.02	3.08	-
P/RPS	1.75	2.46	3.14	5.42	1.21	1.78	2.81	-27.01%
YoY %	-28.86%	-21.66%	-42.07%	347.93%	-32.02%	-36.65%	-	-
Horiz. %	62.28%	87.54%	111.74%	192.88%	43.06%	63.35%	100.00%	-
P/EPS	17.57	23.36	30.29	47.91	11.88	17.54	26.69	-24.26%
YoY %	-24.79%	-22.88%	-36.78%	303.28%	-32.27%	-34.28%	-	-
Horiz. %	65.83%	87.52%	113.49%	179.51%	44.51%	65.72%	100.00%	-
EY	5.69	4.28	3.30	2.09	8.42	5.70	3.75	31.94%
YoY %	32.94%	29.70%	57.89%	-75.18%	47.72%	52.00%	-	-
Horiz. %	151.73%	114.13%	88.00%	55.73%	224.53%	152.00%	100.00%	-
DY	1.87	0.73	0.86	0.00	2.49	1.16	1.14	38.96%
YoY %	156.16%	-15.12%	0.00%	0.00%	114.66%	1.75%	-	-
Horiz. %	164.04%	64.04%	75.44%	0.00%	218.42%	101.75%	100.00%	-
P/NAPS	2.41	2.40	2.07	1.70	1.49	3.02	1.74	24.18%
YoY %	0.42%	15.94%	21.76%	14.09%	-50.66%	73.56%	-	-
Horiz. %	138.51%	137.93%	118.97%	97.70%	85.63%	173.56%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	27/11/13	28/08/13	28/05/13	27/02/13	29/11/12	16/08/12	-
Price	3.88	4.51	4.18	3.76	3.12	2.91	3.08	-
P/RPS	1.49	2.31	3.22	6.12	1.35	1.72	2.81	-34.41%
YoY %	-35.50%	-28.26%	-47.39%	353.33%	-21.51%	-38.79%	-	-
Horiz. %	53.02%	82.21%	114.59%	217.79%	48.04%	61.21%	100.00%	-
P/EPS	15.01	21.95	31.03	54.10	13.19	16.90	26.69	-31.79%
YoY %	-31.62%	-29.26%	-42.64%	310.16%	-21.95%	-36.68%	-	-
Horiz. %	56.24%	82.24%	116.26%	202.70%	49.42%	63.32%	100.00%	-
EY	6.66	4.56	3.22	1.85	7.58	5.92	3.75	46.50%
YoY %	46.05%	41.61%	74.05%	-75.59%	28.04%	57.87%	-	-
Horiz. %	177.60%	121.60%	85.87%	49.33%	202.13%	157.87%	100.00%	-
DY	2.19	0.78	0.84	0.00	2.24	1.20	1.14	54.35%
YoY %	180.77%	-7.14%	0.00%	0.00%	86.67%	5.26%	-	-
Horiz. %	192.11%	68.42%	73.68%	0.00%	196.49%	105.26%	100.00%	-
P/NAPS	2.06	2.26	2.12	1.92	1.65	2.91	1.74	11.87%
YoY %	-8.85%	6.60%	10.42%	16.36%	-43.30%	67.24%	-	-
Horiz. %	118.39%	129.89%	121.84%	110.34%	94.83%	167.24%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:15:00

EMA 5

5 Mins

SELL

2024-06-26 12:05:00

ADX

5 Mins

SELL

2024-06-26 12:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 12:00:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.18

-0.015

252,605,100

INGENIEU

0.065

0.00

223,232,800

HSI-CXV

0.15

+0.005

190,387,200

HSI-HU8

0.07

-0.005

187,220,800

HSI-CXF

0.125

+0.005

147,222,700

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.07

+0.005

74,466,500

JCY

0.74

+0.045

62,038,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

72,300

PANAMY

20.26

+0.26

4,300

PETGAS

18.28

+0.24

122,700

VSTECS

4.23

+0.23

1,479,800

NOTION-WD

1.94

+0.16

2,286,800

HLFG

17.36

+0.16

91,700

YTLPOWR

4.82

+0.15

13,605,900

ECOWLD-C26

0.16

+0.15

20,100

MBMR

5.34

+0.14

187,300

More gainer Stocks

NESTLE

121.40

-1.10

25,000

KESM

6.89

-0.29

84,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KLK

20.82

-0.16

357,200

CARLSBG

18.62

-0.14

70,200

PETDAG

17.08

-0.12

303,200

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More