[BIMB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

27-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- -11.92%

YoY- 23.42%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	2,723,912	2,669,471	2,552,283	2,473,953	2,445,412	2,227,379	2,135,187	17.60%
YoY %	2.04%	4.59%	3.17%	1.17%	9.79%	4.32%	-	-
Horiz. %	127.57%	125.02%	119.53%	115.87%	114.53%	104.32%	100.00%	-
PBT	797,201	778,869	739,092	717,439	715,615	619,022	599,329	20.92%
YoY %	2.35%	5.38%	3.02%	0.25%	15.60%	3.29%	-	-
Horiz. %	133.02%	129.96%	123.32%	119.71%	119.40%	103.29%	100.00%	-
Tax	-234,113	-238,188	-220,511	-219,808	-187,208	-188,227	-167,735	24.86%
YoY %	1.71%	-8.02%	-0.32%	-17.41%	0.54%	-12.22%	-	-
Horiz. %	139.57%	142.00%	131.46%	131.04%	111.61%	112.22%	100.00%	-
NP	563,088	540,681	518,581	497,631	528,407	430,795	431,594	19.37%
YoY %	4.14%	4.26%	4.21%	-5.82%	22.66%	-0.19%	-	-
Horiz. %	130.47%	125.28%	120.15%	115.30%	122.43%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	287,798	272,892	261,505	252,269	286,393	213,300	217,952	20.34%
YoY %	5.46%	4.35%	3.66%	-11.92%	34.27%	-2.13%	-	-
Horiz. %	132.05%	125.21%	119.98%	115.75%	131.40%	97.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.37%	30.58%	29.84%	30.64%	26.16%	30.41%	27.99%	-
YoY %	-3.96%	2.48%	-2.61%	17.13%	-13.98%	8.65%	-	-
Horiz. %	104.93%	109.25%	106.61%	109.47%	93.46%	108.65%	100.00%	-
Total Cost	2,160,824	2,128,790	2,033,702	1,976,322	1,917,005	1,796,584	1,703,593	17.15%
YoY %	1.50%	4.68%	2.90%	3.09%	6.70%	5.46%	-	-
Horiz. %	126.84%	124.96%	119.38%	116.01%	112.53%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,134,625	2,102,370	2,090,911	2,016,951	1,973,826	1,886,508	1,910,883	7.65%
YoY %	1.53%	0.55%	3.67%	2.18%	4.63%	-1.28%	-	-
Horiz. %	111.71%	110.02%	109.42%	105.55%	103.29%	98.72%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	112,058	74,702	74,654	74,654	37,303	37,303	37,344	107.90%
YoY %	50.01%	0.06%	0.00%	100.13%	0.00%	-0.11%	-	-
Horiz. %	300.07%	200.04%	199.91%	199.91%	99.89%	99.89%	100.00%	-
Div Payout %	38.94%	27.37%	28.55%	29.59%	13.03%	17.49%	17.13%	-
YoY %	42.27%	-4.13%	-3.51%	127.09%	-25.50%	2.10%	-	-
Horiz. %	227.32%	159.78%	166.67%	172.74%	76.07%	102.10%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	2,134,625	2,102,370	2,090,911	2,016,951	1,973,826	1,886,508	1,910,883	7.65%
YoY %	1.53%	0.55%	3.67%	2.18%	4.63%	-1.28%	-	-
Horiz. %	111.71%	110.02%	109.42%	105.55%	103.29%	98.72%	100.00%	-
NOSH	1,067,312	1,067,193	1,066,791	1,067,170	1,066,933	1,065,824	1,067,532	-0.01%
YoY %	0.01%	0.04%	-0.04%	0.02%	0.10%	-0.16%	-	-
Horiz. %	99.98%	99.97%	99.93%	99.97%	99.94%	99.84%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	20.67%	20.25%	20.32%	20.11%	21.61%	19.34%	20.21%	-
YoY %	2.07%	-0.34%	1.04%	-6.94%	11.74%	-4.30%	-	-
Horiz. %	102.28%	100.20%	100.54%	99.51%	106.93%	95.70%	100.00%	-
ROE	13.48%	12.98%	12.51%	12.51%	14.51%	11.31%	11.41%	-
YoY %	3.85%	3.76%	0.00%	-13.78%	28.29%	-0.88%	-	-
Horiz. %	118.14%	113.76%	109.64%	109.64%	127.17%	99.12%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	255.21	250.14	239.25	231.82	229.20	208.98	200.01	17.62%
YoY %	2.03%	4.55%	3.21%	1.14%	9.68%	4.48%	-	-
Horiz. %	127.60%	125.06%	119.62%	115.90%	114.59%	104.48%	100.00%	-
EPS	26.96	25.57	24.51	23.64	26.84	20.01	20.42	20.32%
YoY %	5.44%	4.32%	3.68%	-11.92%	34.13%	-2.01%	-	-
Horiz. %	132.03%	125.22%	120.03%	115.77%	131.44%	97.99%	100.00%	-
DPS	10.50	7.00	7.00	7.00	3.50	3.50	3.50	107.86%
YoY %	50.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	2.00	1.97	1.96	1.89	1.85	1.77	1.79	7.66%
YoY %	1.52%	0.51%	3.70%	2.16%	4.52%	-1.12%	-	-
Horiz. %	111.73%	110.06%	109.50%	105.59%	103.35%	98.88%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,067,170
RPS	120.18	117.78	112.61	109.15	107.90	98.28	94.21	17.60%
YoY %	2.04%	4.59%	3.17%	1.16%	9.79%	4.32%	-	-
Horiz. %	127.57%	125.02%	119.53%	115.86%	114.53%	104.32%	100.00%	-
EPS	12.70	12.04	11.54	11.13	12.64	9.41	9.62	20.32%
YoY %	5.48%	4.33%	3.68%	-11.95%	34.33%	-2.18%	-	-
Horiz. %	132.02%	125.16%	119.96%	115.70%	131.39%	97.82%	100.00%	-
DPS	4.94	3.30	3.29	3.29	1.65	1.65	1.65	107.58%
YoY %	49.70%	0.30%	0.00%	99.39%	0.00%	0.00%	-	-
Horiz. %	299.39%	200.00%	199.39%	199.39%	100.00%	100.00%	100.00%	-
NAPS	0.9418	0.9276	0.9225	0.8899	0.8709	0.8324	0.8431	7.65%
YoY %	1.53%	0.55%	3.66%	2.18%	4.63%	-1.27%	-	-
Horiz. %	111.71%	110.02%	109.42%	105.55%	103.30%	98.73%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	4.80	4.08	3.33	2.81	3.02	3.08	2.36	-
P/RPS	1.88	1.63	1.39	1.21	1.32	1.47	1.18	36.37%
YoY %	15.34%	17.27%	14.88%	-8.33%	-10.20%	24.58%	-	-
Horiz. %	159.32%	138.14%	117.80%	102.54%	111.86%	124.58%	100.00%	-
P/EPS	17.80	15.96	13.58	11.89	11.25	15.39	11.56	33.30%
YoY %	11.53%	17.53%	14.21%	5.69%	-26.90%	33.13%	-	-
Horiz. %	153.98%	138.06%	117.47%	102.85%	97.32%	133.13%	100.00%	-
EY	5.62	6.27	7.36	8.41	8.89	6.50	8.65	-24.96%
YoY %	-10.37%	-14.81%	-12.49%	-5.40%	36.77%	-24.86%	-	-
Horiz. %	64.97%	72.49%	85.09%	97.23%	102.77%	75.14%	100.00%	-
DY	2.19	1.72	2.10	2.49	1.16	1.14	1.48	29.82%
YoY %	27.33%	-18.10%	-15.66%	114.66%	1.75%	-22.97%	-	-
Horiz. %	147.97%	116.22%	141.89%	168.24%	78.38%	77.03%	100.00%	-
P/NAPS	2.40	2.07	1.70	1.49	1.63	1.74	1.32	48.91%
YoY %	15.94%	21.76%	14.09%	-8.59%	-6.32%	31.82%	-	-
Horiz. %	181.82%	156.82%	128.79%	112.88%	123.48%	131.82%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/08/13	28/05/13	27/02/13	29/11/12	16/08/12	28/05/12	-
Price	4.51	4.18	3.76	3.12	2.91	3.08	2.49	-
P/RPS	1.77	1.67	1.57	1.35	1.27	1.47	1.24	26.74%
YoY %	5.99%	6.37%	16.30%	6.30%	-13.61%	18.55%	-	-
Horiz. %	142.74%	134.68%	126.61%	108.87%	102.42%	118.55%	100.00%	-
P/EPS	16.73	16.35	15.34	13.20	10.84	15.39	12.20	23.40%
YoY %	2.32%	6.58%	16.21%	21.77%	-29.56%	26.15%	-	-
Horiz. %	137.13%	134.02%	125.74%	108.20%	88.85%	126.15%	100.00%	-
EY	5.98	6.12	6.52	7.58	9.22	6.50	8.20	-18.96%
YoY %	-2.29%	-6.13%	-13.98%	-17.79%	41.85%	-20.73%	-	-
Horiz. %	72.93%	74.63%	79.51%	92.44%	112.44%	79.27%	100.00%	-
DY	2.33	1.67	1.86	2.24	1.20	1.14	1.41	39.73%
YoY %	39.52%	-10.22%	-16.96%	86.67%	5.26%	-19.15%	-	-
Horiz. %	165.25%	118.44%	131.91%	158.87%	85.11%	80.85%	100.00%	-
P/NAPS	2.26	2.12	1.92	1.65	1.57	1.74	1.39	38.22%
YoY %	6.60%	10.42%	16.36%	5.10%	-9.77%	25.18%	-	-
Horiz. %	162.59%	152.52%	138.13%	118.71%	112.95%	125.18%	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

MQ Market Updates - 13 June 2024

MQ Trader

MQ Trading Signals

2024-06-13 16:50:00

EMA 5

5 Mins

SELL

2024-06-13 16:05:00

EMA 5

5 Mins

BUY

2024-06-13 16:00:00

EMA 5

Hourly

SELL

2024-06-13 15:25:00

ADX

5 Mins

SELL

2024-06-13 15:00:00

EMA 5

30 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 >

LBS

LBS BINA GROUP BHD

1000

DNEX

DAGANG NEXCHANGE BERHAD

681

JCY

JCY INTERNATIONAL BERHAD

645

SNS

SNS NETWORK TECHNOLOGY BERHAD

630

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

353

INARI

INARI AMERTRON BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

335

SALCON

SALCON BHD

302

GENM

GENTING MALAYSIA BERHAD

297

Daily Stocks

HSI-CV7

0.10

+0.01

168,034,300

SAPNRG

0.04

0.00

159,262,000

INIX-OR

0.02

0.00

141,839,900

JCY

0.895

+0.115

129,992,900

HSI-HU8

0.115

-0.025

120,093,000

MYEG

1.14

+0.05

104,129,500

SNS

0.845

-0.03

99,861,800

AHB-WC

0.055

+0.005

97,673,600

AEMULUS

0.44

+0.065

81,627,800

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KESM

7.16

+0.64

394,200

DAYANG

3.09

+0.45

13,231,100

IDEAL

3.99

+0.29

1,200

TENAGA

14.14

+0.26

12,529,100

VITROX

4.76

+0.26

8,682,000

CHB

1.18

+0.24

9,217,000

PETDAG

17.92

+0.22

373,900

CMSB

1.40

+0.18

56,379,800

KEYFIELD

2.49

+0.18

3,955,700

PMETAL

6.00

+0.17

11,508,800

More gainer Stocks

NESTLE

123.30

-1.20

18,600

DLADY

37.40

-0.56

40,000

UTDPLT

24.14

-0.36

284,600

HEIM

23.36

-0.34

449,900

HSI-CXF

0.18

-0.30

20,000

ALLIANZ

21.92

-0.30

18,100

SIME-C81

0.04

-0.21

1,456,300

6.50

-0.20

12,451,100

KLK

20.76

-0.20

729,000

ORIENT

6.97

-0.18

1,220,900

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