[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -55.8%
YoY- 66.51%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,967,473 2,205,977 1,461,492 726,895 2,809,395 2,080,320 1,384,294 66.02%
PBT 815,384 595,533 401,069 194,387 819,427 598,723 402,030 60.02%
Tax -228,480 -172,031 -116,671 -57,282 -256,273 -174,282 -120,351 53.14%
NP 586,904 423,502 284,398 137,105 563,154 424,441 281,679 62.91%
-
NP to SH 532,329 378,424 253,127 123,455 279,327 219,182 143,723 138.81%
-
Tax Rate 28.02% 28.89% 29.09% 29.47% 31.27% 29.11% 29.94% -
Total Cost 2,380,569 1,782,475 1,177,094 589,790 2,246,241 1,655,879 1,102,615 66.81%
-
Net Worth 2,942,447 3,061,441 2,912,080 2,910,970 2,031,878 2,133,158 2,101,962 25.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 346,521 219,527 - - 91,866 37,330 37,344 339.78%
Div Payout % 65.10% 58.01% - - 32.89% 17.03% 25.98% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,942,447 3,061,441 2,912,080 2,910,970 2,031,878 2,133,158 2,101,962 25.06%
NOSH 1,493,627 1,493,385 1,493,374 1,492,805 1,080,786 1,066,579 1,066,985 25.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.78% 19.20% 19.46% 18.86% 20.05% 20.40% 20.35% -
ROE 18.09% 12.36% 8.69% 4.24% 13.75% 10.28% 6.84% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 198.68 147.72 97.87 48.69 259.94 195.05 129.74 32.75%
EPS 35.64 25.34 16.95 8.27 25.84 20.55 13.47 90.96%
DPS 23.20 14.70 0.00 0.00 8.50 3.50 3.50 251.65%
NAPS 1.97 2.05 1.95 1.95 1.88 2.00 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 1,492,805
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.93 97.33 64.48 32.07 123.95 91.79 61.08 66.01%
EPS 23.49 16.70 11.17 5.45 12.32 9.67 6.34 138.86%
DPS 15.29 9.69 0.00 0.00 4.05 1.65 1.65 339.39%
NAPS 1.2982 1.3508 1.2849 1.2844 0.8965 0.9412 0.9274 25.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.07 4.33 4.27 4.33 4.54 4.80 4.08 -
P/RPS 2.05 2.93 4.36 8.89 1.75 2.46 3.14 -24.68%
P/EPS 11.42 17.09 25.19 52.36 17.57 23.36 30.29 -47.71%
EY 8.76 5.85 3.97 1.91 5.69 4.28 3.30 91.37%
DY 5.70 3.39 0.00 0.00 1.87 0.73 0.86 251.63%
P/NAPS 2.07 2.11 2.19 2.22 2.41 2.40 2.07 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/03/15 25/11/14 28/08/14 29/05/14 26/02/14 27/11/13 28/08/13 -
Price 3.99 4.27 4.27 4.01 3.88 4.51 4.18 -
P/RPS 2.01 2.89 4.36 8.24 1.49 2.31 3.22 -26.89%
P/EPS 11.20 16.85 25.19 48.49 15.01 21.95 31.03 -49.21%
EY 8.93 5.93 3.97 2.06 6.66 4.56 3.22 97.02%
DY 5.81 3.44 0.00 0.00 2.19 0.78 0.84 261.74%
P/NAPS 2.03 2.08 2.19 2.06 2.06 2.26 2.12 -2.84%

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