[BIMB] QoQ TTM 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- 3.66%

YoY- 19.98%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	2,787,828	2,723,912	2,669,471	2,552,283	2,473,953	2,445,412	2,227,379	16.09%
YoY %	2.35%	2.04%	4.59%	3.17%	1.17%	9.79%	-	-
Horiz. %	125.16%	122.29%	119.85%	114.59%	111.07%	109.79%	100.00%	-
PBT	819,427	797,201	778,869	739,092	717,439	715,615	619,022	20.49%
YoY %	2.79%	2.35%	5.38%	3.02%	0.25%	15.60%	-	-
Horiz. %	132.37%	128.78%	125.82%	119.40%	115.90%	115.60%	100.00%	-
Tax	-256,273	-234,113	-238,188	-220,511	-219,808	-187,208	-188,227	22.77%
YoY %	-9.47%	1.71%	-8.02%	-0.32%	-17.41%	0.54%	-	-
Horiz. %	136.15%	124.38%	126.54%	117.15%	116.78%	99.46%	100.00%	-
NP	563,154	563,088	540,681	518,581	497,631	528,407	430,795	19.49%
YoY %	0.01%	4.14%	4.26%	4.21%	-5.82%	22.66%	-	-
Horiz. %	130.72%	130.71%	125.51%	120.38%	115.51%	122.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,327	287,798	272,892	261,505	252,269	286,393	213,300	19.63%
YoY %	-2.94%	5.46%	4.35%	3.66%	-11.92%	34.27%	-	-
Horiz. %	130.95%	134.93%	127.94%	122.60%	118.27%	134.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.27%	29.37%	30.58%	29.84%	30.64%	26.16%	30.41%	-
YoY %	6.47%	-3.96%	2.48%	-2.61%	17.13%	-13.98%	-	-
Horiz. %	102.83%	96.58%	100.56%	98.13%	100.76%	86.02%	100.00%	-
Total Cost	2,224,674	2,160,824	2,128,790	2,033,702	1,976,322	1,917,005	1,796,584	15.26%
YoY %	2.95%	1.50%	4.68%	2.90%	3.09%	6.70%	-	-
Horiz. %	123.83%	120.27%	118.49%	113.20%	110.00%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,080,830	2,134,625	2,102,370	2,090,911	2,016,951	1,973,826	1,886,508	-30.94%
YoY %	-49.37%	1.53%	0.55%	3.67%	2.18%	4.63%	-	-
Horiz. %	57.29%	113.15%	111.44%	110.83%	106.91%	104.63%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	74,707	112,058	74,702	74,654	74,654	37,303	37,303	58.68%
YoY %	-33.33%	50.01%	0.06%	0.00%	100.13%	0.00%	-	-
Horiz. %	200.27%	300.40%	200.26%	200.13%	200.13%	100.00%	100.00%	-
Div Payout %	26.75%	38.94%	27.37%	28.55%	29.59%	13.03%	17.49%	-
YoY %	-31.30%	42.27%	-4.13%	-3.51%	127.09%	-25.50%	-	-
Horiz. %	152.94%	222.64%	156.49%	163.24%	169.18%	74.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	1,080,830	2,134,625	2,102,370	2,090,911	2,016,951	1,973,826	1,886,508	-30.94%
YoY %	-49.37%	1.53%	0.55%	3.67%	2.18%	4.63%	-	-
Horiz. %	57.29%	113.15%	111.44%	110.83%	106.91%	104.63%	100.00%	-
NOSH	1,080,830	1,067,312	1,067,193	1,066,791	1,067,170	1,066,933	1,065,824	0.93%
YoY %	1.27%	0.01%	0.04%	-0.04%	0.02%	0.10%	-	-
Horiz. %	101.41%	100.14%	100.13%	100.09%	100.13%	100.10%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	20.20%	20.67%	20.25%	20.32%	20.11%	21.61%	19.34%	-
YoY %	-2.27%	2.07%	-0.34%	1.04%	-6.94%	11.74%	-	-
Horiz. %	104.45%	106.88%	104.71%	105.07%	103.98%	111.74%	100.00%	-
ROE	25.84%	13.48%	12.98%	12.51%	12.51%	14.51%	11.31%	-
YoY %	91.69%	3.85%	3.76%	0.00%	-13.78%	28.29%	-	-
Horiz. %	228.47%	119.19%	114.77%	110.61%	110.61%	128.29%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	257.93	255.21	250.14	239.25	231.82	229.20	208.98	15.01%
YoY %	1.07%	2.03%	4.55%	3.21%	1.14%	9.68%	-	-
Horiz. %	123.42%	122.12%	119.70%	114.48%	110.93%	109.68%	100.00%	-
EPS	25.84	26.96	25.57	24.51	23.64	26.84	20.01	18.52%
YoY %	-4.15%	5.44%	4.32%	3.68%	-11.92%	34.13%	-	-
Horiz. %	129.14%	134.73%	127.79%	122.49%	118.14%	134.13%	100.00%	-
DPS	7.00	10.50	7.00	7.00	7.00	3.50	3.50	58.53%
YoY %	-33.33%	50.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	300.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.00	2.00	1.97	1.96	1.89	1.85	1.77	-31.58%
YoY %	-50.00%	1.52%	0.51%	3.70%	2.16%	4.52%	-	-
Horiz. %	56.50%	112.99%	111.30%	110.73%	106.78%	104.52%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,066,791
RPS	123.00	120.18	117.78	112.61	109.15	107.90	98.28	16.08%
YoY %	2.35%	2.04%	4.59%	3.17%	1.16%	9.79%	-	-
Horiz. %	125.15%	122.28%	119.84%	114.58%	111.06%	109.79%	100.00%	-
EPS	12.32	12.70	12.04	11.54	11.13	12.64	9.41	19.61%
YoY %	-2.99%	5.48%	4.33%	3.68%	-11.95%	34.33%	-	-
Horiz. %	130.92%	134.96%	127.95%	122.64%	118.28%	134.33%	100.00%	-
DPS	3.30	4.94	3.30	3.29	3.29	1.65	1.65	58.53%
YoY %	-33.20%	49.70%	0.30%	0.00%	99.39%	0.00%	-	-
Horiz. %	200.00%	299.39%	200.00%	199.39%	199.39%	100.00%	100.00%	-
NAPS	0.4769	0.9418	0.9276	0.9225	0.8899	0.8709	0.8324	-30.94%
YoY %	-49.36%	1.53%	0.55%	3.66%	2.18%	4.63%	-	-
Horiz. %	57.29%	113.14%	111.44%	110.82%	106.91%	104.63%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.76	1.88	1.63	1.39	1.21	1.32	1.47	12.71%
YoY %	-6.38%	15.34%	17.27%	14.88%	-8.33%	-10.20%	-	-
Horiz. %	119.73%	127.89%	110.88%	94.56%	82.31%	89.80%	100.00%	-
P/EPS	17.57	17.80	15.96	13.58	11.89	11.25	15.39	9.20%
YoY %	-1.29%	11.53%	17.53%	14.21%	5.69%	-26.90%	-	-
Horiz. %	114.17%	115.66%	103.70%	88.24%	77.26%	73.10%	100.00%	-
EY	5.69	5.62	6.27	7.36	8.41	8.89	6.50	-8.46%
YoY %	1.25%	-10.37%	-14.81%	-12.49%	-5.40%	36.77%	-	-
Horiz. %	87.54%	86.46%	96.46%	113.23%	129.38%	136.77%	100.00%	-
DY	1.54	2.19	1.72	2.10	2.49	1.16	1.14	22.13%
YoY %	-29.68%	27.33%	-18.10%	-15.66%	114.66%	1.75%	-	-
Horiz. %	135.09%	192.11%	150.88%	184.21%	218.42%	101.75%	100.00%	-
P/NAPS	4.54	2.40	2.07	1.70	1.49	1.63	1.74	89.19%
YoY %	89.17%	15.94%	21.76%	14.09%	-8.59%	-6.32%	-	-
Horiz. %	260.92%	137.93%	118.97%	97.70%	85.63%	93.68%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
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	1.50	1.77	1.67	1.57	1.35	1.27	1.47	1.35%
YoY %	-15.25%	5.99%	6.37%	16.30%	6.30%	-13.61%	-	-
Horiz. %	102.04%	120.41%	113.61%	106.80%	91.84%	86.39%	100.00%	-
P/EPS	15.01	16.73	16.35	15.34	13.20	10.84	15.39	-1.64%
YoY %	-10.28%	2.32%	6.58%	16.21%	21.77%	-29.56%	-	-
Horiz. %	97.53%	108.71%	106.24%	99.68%	85.77%	70.44%	100.00%	-
EY	6.66	5.98	6.12	6.52	7.58	9.22	6.50	1.62%
YoY %	11.37%	-2.29%	-6.13%	-13.98%	-17.79%	41.85%	-	-
Horiz. %	102.46%	92.00%	94.15%	100.31%	116.62%	141.85%	100.00%	-
DY	1.80	2.33	1.67	1.86	2.24	1.20	1.14	35.48%
YoY %	-22.75%	39.52%	-10.22%	-16.96%	86.67%	5.26%	-	-
Horiz. %	157.89%	204.39%	146.49%	163.16%	196.49%	105.26%	100.00%	-
P/NAPS	3.88	2.26	2.12	1.92	1.65	1.57	1.74	70.43%
YoY %	71.68%	6.60%	10.42%	16.36%	5.10%	-9.77%	-	-
Horiz. %	222.99%	129.89%	121.84%	110.34%	94.83%	90.23%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 14:55:00

EMA 5

5 Mins

SELL

2024-06-26 14:45:00

EMA 5

5 Mins

BUY

2024-06-26 14:30:00

EMA 5

10 Mins

SELL

2024-06-26 12:15:00

EMA 5

5 Mins

SELL

2024-06-26 12:05:00

ADX

5 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

300,581,700

INGENIEU

0.065

0.00

223,865,900

HSI-CXV

0.145

0.00

211,297,200

HSI-HU8

0.075

0.00

210,252,100

HSI-CXF

0.115

-0.005

150,025,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

95,669,700

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.74

+0.045

65,590,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

81,900

VSTECS

4.26

+0.26

1,931,100

PANAMY

20.26

+0.26

5,100

DLADY

36.24

+0.22

5,400

CHGP

2.50

+0.21

181,900

AJI

15.38

+0.18

110,300

HLFG

17.38

+0.18

106,400

YTLPOWR

4.82

+0.15

15,127,900

NOTION-WD

1.93

+0.15

2,321,500

PIE

6.33

+0.15

95,300

More gainer Stocks

NESTLE

121.30

-1.20

34,500

PENTA-C42

0.08

-0.26

200,000

KESM

6.92

-0.26

99,200

KLK

20.74

-0.24

532,100

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

74,700

YTLPOWR-C34

0.74

-0.10

20,000

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