[BIMB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.45%
YoY- 24.62%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 734,597 726,895 729,075 696,026 707,448 655,279 665,159 6.86%
PBT 206,682 194,387 220,704 196,693 213,039 188,991 198,478 2.74%
Tax -59,389 -57,282 -81,991 -53,931 -72,032 -48,319 -59,831 -0.49%
NP 147,293 137,105 138,713 142,762 141,007 140,672 138,647 4.12%
-
NP to SH 129,672 123,455 60,145 75,459 69,581 74,142 68,616 53.03%
-
Tax Rate 28.73% 29.47% 37.15% 27.42% 33.81% 25.57% 30.14% -
Total Cost 587,304 589,790 590,362 553,264 566,441 514,607 526,512 7.57%
-
Net Worth 2,913,138 2,910,970 1,080,830 2,134,625 2,102,370 2,090,911 2,016,951 27.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 37,351 - 37,350 -
Div Payout % - - - - 53.68% - 54.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,913,138 2,910,970 1,080,830 2,134,625 2,102,370 2,090,911 2,016,951 27.86%
NOSH 1,493,916 1,492,805 1,080,830 1,067,312 1,067,193 1,066,791 1,067,170 25.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.05% 18.86% 19.03% 20.51% 19.93% 21.47% 20.84% -
ROE 4.45% 4.24% 5.56% 3.54% 3.31% 3.55% 3.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.17 48.69 67.46 65.21 66.29 61.43 62.33 -14.66%
EPS 8.68 8.27 5.56 7.07 6.52 6.95 6.43 22.21%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 3.50 -
NAPS 1.95 1.95 1.00 2.00 1.97 1.96 1.89 2.11%
Adjusted Per Share Value based on latest NOSH - 1,067,312
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.44 32.10 32.20 30.74 31.24 28.94 29.37 6.87%
EPS 5.73 5.45 2.66 3.33 3.07 3.27 3.03 53.10%
DPS 0.00 0.00 0.00 0.00 1.65 0.00 1.65 -
NAPS 1.2864 1.2855 0.4773 0.9426 0.9284 0.9233 0.8907 27.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.27 4.33 4.54 4.80 4.08 3.33 2.81 -
P/RPS 8.68 8.89 6.73 7.36 6.15 5.42 4.51 54.91%
P/EPS 49.19 52.36 81.59 67.89 62.58 47.91 43.70 8.23%
EY 2.03 1.91 1.23 1.47 1.60 2.09 2.29 -7.74%
DY 0.00 0.00 0.00 0.00 0.86 0.00 1.25 -
P/NAPS 2.19 2.22 4.54 2.40 2.07 1.70 1.49 29.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 27/11/13 28/08/13 28/05/13 27/02/13 -
Price 4.27 4.01 3.88 4.51 4.18 3.76 3.12 -
P/RPS 8.68 8.24 5.75 6.92 6.31 6.12 5.01 44.39%
P/EPS 49.19 48.49 69.73 63.79 64.11 54.10 48.52 0.92%
EY 2.03 2.06 1.43 1.57 1.56 1.85 2.06 -0.97%
DY 0.00 0.00 0.00 0.00 0.84 0.00 1.12 -
P/NAPS 2.19 2.06 3.88 2.26 2.12 1.92 1.65 20.83%

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