[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
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,809,395 2,080,320 1,384,294 655,279 2,473,953 1,808,794 1,167,209 79.31%
PBT 819,427 598,723 402,030 188,991 717,439 518,961 340,600 79.25%
Tax -256,273 -174,282 -120,351 -48,319 -219,808 -159,977 -101,971 84.53%
NP 563,154 424,441 281,679 140,672 497,631 358,984 238,629 76.97%
-
NP to SH 279,327 219,182 143,723 74,142 252,269 183,653 123,100 72.42%
-
Tax Rate 31.27% 29.11% 29.94% 25.57% 30.64% 30.83% 29.94% -
Total Cost 2,246,241 1,655,879 1,102,615 514,607 1,976,322 1,449,810 928,580 79.91%
-
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%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 91,866 37,330 37,344 - 74,668 37,338 37,335 81.96%
Div Payout % 32.89% 17.03% 25.98% - 29.60% 20.33% 30.33% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
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%
NOSH 1,080,786 1,066,579 1,066,985 1,066,791 1,066,686 1,066,812 1,066,724 0.87%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.05% 20.40% 20.35% 21.47% 20.11% 19.85% 20.44% -
ROE 13.75% 10.28% 6.84% 3.55% 12.51% 17.22% 6.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 259.94 195.05 129.74 61.43 231.93 169.55 109.42 77.75%
EPS 25.84 20.55 13.47 6.95 23.65 17.22 11.54 70.90%
DPS 8.50 3.50 3.50 0.00 7.00 3.50 3.50 80.38%
NAPS 1.88 2.00 1.97 1.96 1.89 1.00 1.77 4.08%
Adjusted Per Share Value based on latest NOSH - 1,066,791
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 123.95 91.79 61.08 28.91 109.15 79.81 51.50 79.30%
EPS 12.32 9.67 6.34 3.27 11.13 8.10 5.43 72.40%
DPS 4.05 1.65 1.65 0.00 3.29 1.65 1.65 81.66%
NAPS 0.8965 0.9412 0.9274 0.9225 0.8895 0.4707 0.8331 4.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
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%
P/EPS 17.57 23.36 30.29 47.91 11.88 17.54 26.69 -24.26%
EY 5.69 4.28 3.30 2.09 8.42 5.70 3.75 31.94%
DY 1.87 0.73 0.86 0.00 2.49 1.16 1.14 38.96%
P/NAPS 2.41 2.40 2.07 1.70 1.49 3.02 1.74 24.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
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%
P/EPS 15.01 21.95 31.03 54.10 13.19 16.90 26.69 -31.79%
EY 6.66 4.56 3.22 1.85 7.58 5.92 3.75 46.50%
DY 2.19 0.78 0.84 0.00 2.24 1.20 1.14 54.35%
P/NAPS 2.06 2.26 2.12 1.92 1.65 2.91 1.74 11.87%

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