[BIMB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 12.82%

YoY- 52.39%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	3,129,769	3,049,660	2,967,473	2,935,052	2,886,593	2,859,444	2,787,828	8.04%
YoY %	2.63%	2.77%	1.10%	1.68%	0.95%	2.57%	-	-
Horiz. %	112.27%	109.39%	106.44%	105.28%	103.54%	102.57%	100.00%	-
PBT	844,501	841,293	815,384	816,237	818,466	824,823	819,427	2.03%
YoY %	0.38%	3.18%	-0.10%	-0.27%	-0.77%	0.66%	-	-
Horiz. %	103.06%	102.67%	99.51%	99.61%	99.88%	100.66%	100.00%	-
Tax	-241,974	-238,040	-228,480	-254,022	-252,593	-265,236	-256,273	-3.76%
YoY %	-1.65%	-4.18%	10.06%	-0.57%	4.77%	-3.50%	-	-
Horiz. %	94.42%	92.89%	89.15%	99.12%	98.56%	103.50%	100.00%	-
NP	602,527	603,253	586,904	562,215	565,873	559,587	563,154	4.62%
YoY %	-0.12%	2.79%	4.39%	-0.65%	1.12%	-0.63%	-	-
Horiz. %	106.99%	107.12%	104.22%	99.83%	100.48%	99.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	544,791	544,573	532,329	438,569	388,731	328,640	279,327	56.29%
YoY %	0.04%	2.30%	21.38%	12.82%	18.28%	17.65%	-	-
Horiz. %	195.04%	194.96%	190.58%	157.01%	139.17%	117.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.65%	28.29%	28.02%	31.12%	30.86%	32.16%	31.27%	-
YoY %	1.27%	0.96%	-9.96%	0.84%	-4.04%	2.85%	-	-
Horiz. %	91.62%	90.47%	89.61%	99.52%	98.69%	102.85%	100.00%	-
Total Cost	2,527,242	2,446,407	2,380,569	2,372,837	2,320,720	2,299,857	2,224,674	8.89%
YoY %	3.30%	2.77%	0.33%	2.25%	0.91%	3.38%	-	-
Horiz. %	113.60%	109.97%	107.01%	106.66%	104.32%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,409,226	3,269,670	2,943,619	3,061,487	2,913,138	2,910,970	1,080,830	115.53%
YoY %	4.27%	11.08%	-3.85%	5.09%	0.07%	169.33%	-	-
Horiz. %	315.43%	302.51%	272.35%	283.25%	269.53%	269.33%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	219,531	219,531	219,531	219,531	37,355	74,707	74,707	105.56%
YoY %	0.00%	0.00%	0.00%	487.69%	-50.00%	0.00%	-	-
Horiz. %	293.86%	293.86%	293.86%	293.86%	50.00%	100.00%	100.00%	-
Div Payout %	40.30%	40.31%	41.24%	50.06%	9.61%	22.73%	26.75%	-
YoY %	-0.02%	-2.26%	-17.62%	420.92%	-57.72%	-15.03%	-	-
Horiz. %	150.65%	150.69%	154.17%	187.14%	35.93%	84.97%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	3,409,226	3,269,670	2,943,619	3,061,487	2,913,138	2,910,970	1,080,830	115.53%
YoY %	4.27%	11.08%	-3.85%	5.09%	0.07%	169.33%	-	-
Horiz. %	315.43%	302.51%	272.35%	283.25%	269.53%	269.33%	100.00%	-
NOSH	1,542,636	1,535,056	1,494,223	1,493,408	1,493,916	1,492,805	1,080,830	26.84%
YoY %	0.49%	2.73%	0.05%	-0.03%	0.07%	38.12%	-	-
Horiz. %	142.73%	142.03%	138.25%	138.17%	138.22%	138.12%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	19.25%	19.78%	19.78%	19.16%	19.60%	19.57%	20.20%	-
YoY %	-2.68%	0.00%	3.24%	-2.24%	0.15%	-3.12%	-	-
Horiz. %	95.30%	97.92%	97.92%	94.85%	97.03%	96.88%	100.00%	-
ROE	15.98%	16.66%	18.08%	14.33%	13.34%	11.29%	25.84%	-
YoY %	-4.08%	-7.85%	26.17%	7.42%	18.16%	-56.31%	-	-
Horiz. %	61.84%	64.47%	69.97%	55.46%	51.63%	43.69%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	202.88	198.67	198.60	196.53	193.22	191.55	257.93	-14.82%
YoY %	2.12%	0.04%	1.05%	1.71%	0.87%	-25.74%	-	-
Horiz. %	78.66%	77.02%	77.00%	76.20%	74.91%	74.26%	100.00%	-
EPS	35.32	35.48	35.63	29.37	26.02	22.01	25.84	23.23%
YoY %	-0.45%	-0.42%	21.31%	12.87%	18.22%	-14.82%	-	-
Horiz. %	136.69%	137.31%	137.89%	113.66%	100.70%	85.18%	100.00%	-
DPS	14.23	14.30	14.70	14.70	2.50	5.00	7.00	60.68%
YoY %	-0.49%	-2.72%	0.00%	488.00%	-50.00%	-28.57%	-	-
Horiz. %	203.29%	204.29%	210.00%	210.00%	35.71%	71.43%	100.00%	-
NAPS	2.21	2.13	1.97	2.05	1.95	1.95	1.00	69.91%
YoY %	3.76%	8.12%	-3.90%	5.13%	0.00%	95.00%	-	-
Horiz. %	221.00%	213.00%	197.00%	205.00%	195.00%	195.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,493,408
RPS	138.21	134.67	131.04	129.61	127.47	126.27	123.11	8.04%
YoY %	2.63%	2.77%	1.10%	1.68%	0.95%	2.57%	-	-
Horiz. %	112.27%	109.39%	106.44%	105.28%	103.54%	102.57%	100.00%	-
EPS	24.06	24.05	23.51	19.37	17.17	14.51	12.33	56.34%
YoY %	0.04%	2.30%	21.37%	12.81%	18.33%	17.68%	-	-
Horiz. %	195.13%	195.05%	190.67%	157.10%	139.25%	117.68%	100.00%	-
DPS	9.69	9.69	9.69	9.69	1.65	3.30	3.30	105.46%
YoY %	0.00%	0.00%	0.00%	487.27%	-50.00%	0.00%	-	-
Horiz. %	293.64%	293.64%	293.64%	293.64%	50.00%	100.00%	100.00%	-
NAPS	1.5055	1.4439	1.2999	1.3519	1.2864	1.2855	0.4773	115.52%
YoY %	4.27%	11.08%	-3.85%	5.09%	0.07%	169.33%	-	-
Horiz. %	315.42%	302.51%	272.34%	283.24%	269.52%	269.33%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	4.04	4.10	4.07	4.33	4.27	4.33	4.54	-
P/RPS	1.99	2.06	2.05	2.20	2.21	2.26	1.76	8.55%
YoY %	-3.40%	0.49%	-6.82%	-0.45%	-2.21%	28.41%	-	-
Horiz. %	113.07%	117.05%	116.48%	125.00%	125.57%	128.41%	100.00%	-
P/EPS	11.44	11.56	11.42	14.74	16.41	19.67	17.57	-24.93%
YoY %	-1.04%	1.23%	-22.52%	-10.18%	-16.57%	11.95%	-	-
Horiz. %	65.11%	65.79%	65.00%	83.89%	93.40%	111.95%	100.00%	-
EY	8.74	8.65	8.75	6.78	6.09	5.08	5.69	33.23%
YoY %	1.04%	-1.14%	29.06%	11.33%	19.88%	-10.72%	-	-
Horiz. %	153.60%	152.02%	153.78%	119.16%	107.03%	89.28%	100.00%	-
DY	3.52	3.49	3.61	3.39	0.59	1.16	1.54	73.78%
YoY %	0.86%	-3.32%	6.49%	474.58%	-49.14%	-24.68%	-	-
Horiz. %	228.57%	226.62%	234.42%	220.13%	38.31%	75.32%	100.00%	-
P/NAPS	1.83	1.92	2.07	2.11	2.19	2.22	4.54	-45.52%
YoY %	-4.69%	-7.25%	-1.90%	-3.65%	-1.35%	-51.10%	-	-
Horiz. %	40.31%	42.29%	45.59%	46.48%	48.24%	48.90%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	14/09/15	26/05/15	13/03/15	25/11/14	28/08/14	29/05/14	26/02/14	-
Price	4.05	4.00	3.99	4.27	4.27	4.01	3.88	-
P/RPS	2.00	2.01	2.01	2.17	2.21	2.09	1.50	21.20%
YoY %	-0.50%	0.00%	-7.37%	-1.81%	5.74%	39.33%	-	-
Horiz. %	133.33%	134.00%	134.00%	144.67%	147.33%	139.33%	100.00%	-
P/EPS	11.47	11.28	11.20	14.54	16.41	18.21	15.01	-16.45%
YoY %	1.68%	0.71%	-22.97%	-11.40%	-9.88%	21.32%	-	-
Horiz. %	76.42%	75.15%	74.62%	96.87%	109.33%	121.32%	100.00%	-
EY	8.72	8.87	8.93	6.88	6.09	5.49	6.66	19.74%
YoY %	-1.69%	-0.67%	29.80%	12.97%	10.93%	-17.57%	-	-
Horiz. %	130.93%	133.18%	134.08%	103.30%	91.44%	82.43%	100.00%	-
DY	3.51	3.58	3.68	3.44	0.59	1.25	1.80	56.27%
YoY %	-1.96%	-2.72%	6.98%	483.05%	-52.80%	-30.56%	-	-
Horiz. %	195.00%	198.89%	204.44%	191.11%	32.78%	69.44%	100.00%	-
P/NAPS	1.83	1.88	2.03	2.08	2.19	2.06	3.88	-39.49%
YoY %	-2.66%	-7.39%	-2.40%	-5.02%	6.31%	-46.91%	-	-
Horiz. %	47.16%	48.45%	52.32%	53.61%	56.44%	53.09%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos