[BIMB] QoQ TTM 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- 17.65%

YoY- 25.67%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	2,967,473	2,935,052	2,886,593	2,859,444	2,787,828	2,723,912	2,669,471	7.28%
YoY %	1.10%	1.68%	0.95%	2.57%	2.35%	2.04%	-	-
Horiz. %	111.16%	109.95%	108.13%	107.12%	104.43%	102.04%	100.00%	-
PBT	815,384	816,237	818,466	824,823	819,427	797,201	778,869	3.09%
YoY %	-0.10%	-0.27%	-0.77%	0.66%	2.79%	2.35%	-	-
Horiz. %	104.69%	104.80%	105.08%	105.90%	105.21%	102.35%	100.00%	-
Tax	-228,480	-254,022	-252,593	-265,236	-256,273	-234,113	-238,188	-2.72%
YoY %	10.06%	-0.57%	4.77%	-3.50%	-9.47%	1.71%	-	-
Horiz. %	95.92%	106.65%	106.05%	111.36%	107.59%	98.29%	100.00%	-
NP	586,904	562,215	565,873	559,587	563,154	563,088	540,681	5.60%
YoY %	4.39%	-0.65%	1.12%	-0.63%	0.01%	4.14%	-	-
Horiz. %	108.55%	103.98%	104.66%	103.50%	104.16%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	532,329	438,569	388,731	328,640	279,327	287,798	272,892	55.93%
YoY %	21.38%	12.82%	18.28%	17.65%	-2.94%	5.46%	-	-
Horiz. %	195.07%	160.71%	142.45%	120.43%	102.36%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.02%	31.12%	30.86%	32.16%	31.27%	29.37%	30.58%	-
YoY %	-9.96%	0.84%	-4.04%	2.85%	6.47%	-3.96%	-	-
Horiz. %	91.63%	101.77%	100.92%	105.17%	102.26%	96.04%	100.00%	-
Total Cost	2,380,569	2,372,837	2,320,720	2,299,857	2,224,674	2,160,824	2,128,790	7.71%
YoY %	0.33%	2.25%	0.91%	3.38%	2.95%	1.50%	-	-
Horiz. %	111.83%	111.46%	109.02%	108.04%	104.50%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,943,619	3,061,487	2,913,138	2,910,970	1,080,830	2,134,625	2,102,370	25.07%
YoY %	-3.85%	5.09%	0.07%	169.33%	-49.37%	1.53%	-	-
Horiz. %	140.01%	145.62%	138.56%	138.46%	51.41%	101.53%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	219,531	219,531	37,355	74,707	74,707	112,058	74,702	104.76%
YoY %	0.00%	487.69%	-50.00%	0.00%	-33.33%	50.01%	-	-
Horiz. %	293.88%	293.88%	50.01%	100.01%	100.01%	150.01%	100.00%	-
Div Payout %	41.24%	50.06%	9.61%	22.73%	26.75%	38.94%	27.37%	-
YoY %	-17.62%	420.92%	-57.72%	-15.03%	-31.30%	42.27%	-	-
Horiz. %	150.68%	182.90%	35.11%	83.05%	97.73%	142.27%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	2,943,619	3,061,487	2,913,138	2,910,970	1,080,830	2,134,625	2,102,370	25.07%
YoY %	-3.85%	5.09%	0.07%	169.33%	-49.37%	1.53%	-	-
Horiz. %	140.01%	145.62%	138.56%	138.46%	51.41%	101.53%	100.00%	-
NOSH	1,494,223	1,493,408	1,493,916	1,492,805	1,080,830	1,067,312	1,067,193	25.07%
YoY %	0.05%	-0.03%	0.07%	38.12%	1.27%	0.01%	-	-
Horiz. %	140.01%	139.94%	139.99%	139.88%	101.28%	100.01%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	19.78%	19.16%	19.60%	19.57%	20.20%	20.67%	20.25%	-
YoY %	3.24%	-2.24%	0.15%	-3.12%	-2.27%	2.07%	-	-
Horiz. %	97.68%	94.62%	96.79%	96.64%	99.75%	102.07%	100.00%	-
ROE	18.08%	14.33%	13.34%	11.29%	25.84%	13.48%	12.98%	-
YoY %	26.17%	7.42%	18.16%	-56.31%	91.69%	3.85%	-	-
Horiz. %	139.29%	110.40%	102.77%	86.98%	199.08%	103.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	198.60	196.53	193.22	191.55	257.93	255.21	250.14	-14.22%
YoY %	1.05%	1.71%	0.87%	-25.74%	1.07%	2.03%	-	-
Horiz. %	79.40%	78.57%	77.24%	76.58%	103.11%	102.03%	100.00%	-
EPS	35.63	29.37	26.02	22.01	25.84	26.96	25.57	24.67%
YoY %	21.31%	12.87%	18.22%	-14.82%	-4.15%	5.44%	-	-
Horiz. %	139.34%	114.86%	101.76%	86.08%	101.06%	105.44%	100.00%	-
DPS	14.70	14.70	2.50	5.00	7.00	10.50	7.00	63.76%
YoY %	0.00%	488.00%	-50.00%	-28.57%	-33.33%	50.00%	-	-
Horiz. %	210.00%	210.00%	35.71%	71.43%	100.00%	150.00%	100.00%	-
NAPS	1.97	2.05	1.95	1.95	1.00	2.00	1.97	0.00%
YoY %	-3.90%	5.13%	0.00%	95.00%	-50.00%	1.52%	-	-
Horiz. %	100.00%	104.06%	98.98%	98.98%	50.76%	101.52%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,492,805
RPS	130.93	129.50	127.36	126.16	123.00	120.18	117.78	7.29%
YoY %	1.10%	1.68%	0.95%	2.57%	2.35%	2.04%	-	-
Horiz. %	111.16%	109.95%	108.13%	107.11%	104.43%	102.04%	100.00%	-
EPS	23.49	19.35	17.15	14.50	12.32	12.70	12.04	55.94%
YoY %	21.40%	12.83%	18.28%	17.69%	-2.99%	5.48%	-	-
Horiz. %	195.10%	160.71%	142.44%	120.43%	102.33%	105.48%	100.00%	-
DPS	9.69	9.69	1.65	3.30	3.30	4.94	3.30	104.65%
YoY %	0.00%	487.27%	-50.00%	0.00%	-33.20%	49.70%	-	-
Horiz. %	293.64%	293.64%	50.00%	100.00%	100.00%	149.70%	100.00%	-
NAPS	1.2988	1.3508	1.2853	1.2844	0.4769	0.9418	0.9276	25.08%
YoY %	-3.85%	5.10%	0.07%	169.32%	-49.36%	1.53%	-	-
Horiz. %	140.02%	145.62%	138.56%	138.46%	51.41%	101.53%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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	2.20	2.21	2.26	1.76	1.88	1.63	16.46%
YoY %	-6.82%	-0.45%	-2.21%	28.41%	-6.38%	15.34%	-	-
Horiz. %	125.77%	134.97%	135.58%	138.65%	107.98%	115.34%	100.00%	-
P/EPS	11.42	14.74	16.41	19.67	17.57	17.80	15.96	-19.95%
YoY %	-22.52%	-10.18%	-16.57%	11.95%	-1.29%	11.53%	-	-
Horiz. %	71.55%	92.36%	102.82%	123.25%	110.09%	111.53%	100.00%	-
EY	8.75	6.78	6.09	5.08	5.69	5.62	6.27	24.80%
YoY %	29.06%	11.33%	19.88%	-10.72%	1.25%	-10.37%	-	-
Horiz. %	139.55%	108.13%	97.13%	81.02%	90.75%	89.63%	100.00%	-
DY	3.61	3.39	0.59	1.16	1.54	2.19	1.72	63.70%
YoY %	6.49%	474.58%	-49.14%	-24.68%	-29.68%	27.33%	-	-
Horiz. %	209.88%	197.09%	34.30%	67.44%	89.53%	127.33%	100.00%	-
P/NAPS	2.07	2.11	2.19	2.22	4.54	2.40	2.07	0.00%
YoY %	-1.90%	-3.65%	-1.35%	-51.10%	89.17%	15.94%	-	-
Horiz. %	100.00%	101.93%	105.80%	107.25%	219.32%	115.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
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	2.17	2.21	2.09	1.50	1.77	1.67	13.11%
YoY %	-7.37%	-1.81%	5.74%	39.33%	-15.25%	5.99%	-	-
Horiz. %	120.36%	129.94%	132.34%	125.15%	89.82%	105.99%	100.00%	-
P/EPS	11.20	14.54	16.41	18.21	15.01	16.73	16.35	-22.23%
YoY %	-22.97%	-11.40%	-9.88%	21.32%	-10.28%	2.32%	-	-
Horiz. %	68.50%	88.93%	100.37%	111.38%	91.80%	102.32%	100.00%	-
EY	8.93	6.88	6.09	5.49	6.66	5.98	6.12	28.55%
YoY %	29.80%	12.97%	10.93%	-17.57%	11.37%	-2.29%	-	-
Horiz. %	145.92%	112.42%	99.51%	89.71%	108.82%	97.71%	100.00%	-
DY	3.68	3.44	0.59	1.25	1.80	2.33	1.67	69.09%
YoY %	6.98%	483.05%	-52.80%	-30.56%	-22.75%	39.52%	-	-
Horiz. %	220.36%	205.99%	35.33%	74.85%	107.78%	139.52%	100.00%	-
P/NAPS	2.03	2.08	2.19	2.06	3.88	2.26	2.12	-2.84%
YoY %	-2.40%	-5.02%	6.31%	-46.91%	71.68%	6.60%	-	-
Horiz. %	95.75%	98.11%	103.30%	97.17%	183.02%	106.60%	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 - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-24 16:35:00

ADX

5 Mins

SELL

2024-05-24 15:45:00

ADX

5 Mins

BUY

2024-05-24 15:15:00

EMA 5

5 Mins

SELL

2024-05-24 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-24 14:45:00

EMA 5

5 Mins

BUY

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

956

YTL

YTL CORPORATION BHD

625

SNS

SNS NETWORK TECHNOLOGY BERHAD

597

PTRANS

PERAK TRANSIT BERHAD

477

MPI

MALAYSIAN PACIFIC INDUSTRIES

473

HLIND

HONG LEONG INDUSTRIES BHD

456

MAYBANK

MALAYAN BANKING BHD

402

OPENSYS

OPENSYS (M) BHD

362

PBBANK

PUBLIC BANK BHD

337

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

INIX-OR

0.02

0.00

141,839,900

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

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