[BIMB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

26-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 2.3%

YoY- 65.71%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	3,310,607	3,187,846	3,129,769	3,049,660	2,967,473	2,935,052	2,886,593	9.54%
YoY %	3.85%	1.86%	2.63%	2.77%	1.10%	1.68%	-	-
Horiz. %	114.69%	110.44%	108.42%	105.65%	102.80%	101.68%	100.00%	-
PBT	834,436	854,026	844,501	841,293	815,384	816,237	818,466	1.29%
YoY %	-2.29%	1.13%	0.38%	3.18%	-0.10%	-0.27%	-	-
Horiz. %	101.95%	104.34%	103.18%	102.79%	99.62%	99.73%	100.00%	-
Tax	-221,489	-255,933	-241,974	-238,040	-228,480	-254,022	-252,593	-8.36%
YoY %	13.46%	-5.77%	-1.65%	-4.18%	10.06%	-0.57%	-	-
Horiz. %	87.69%	101.32%	95.80%	94.24%	90.45%	100.57%	100.00%	-
NP	612,947	598,093	602,527	603,253	586,904	562,215	565,873	5.45%
YoY %	2.48%	-0.74%	-0.12%	2.79%	4.39%	-0.65%	-	-
Horiz. %	108.32%	105.69%	106.48%	106.61%	103.72%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	547,275	539,316	544,791	544,573	532,329	438,569	388,731	25.53%
YoY %	1.48%	-1.00%	0.04%	2.30%	21.38%	12.82%	-	-
Horiz. %	140.79%	138.74%	140.15%	140.09%	136.94%	112.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	29.97%	28.65%	28.29%	28.02%	31.12%	30.86%	-
YoY %	-11.44%	4.61%	1.27%	0.96%	-9.96%	0.84%	-	-
Horiz. %	86.00%	97.12%	92.84%	91.67%	90.80%	100.84%	100.00%	-
Total Cost	2,697,660	2,589,753	2,527,242	2,446,407	2,380,569	2,372,837	2,320,720	10.52%
YoY %	4.17%	2.47%	3.30%	2.77%	0.33%	2.25%	-	-
Horiz. %	116.24%	111.59%	108.90%	105.42%	102.58%	102.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,406,851	3,377,222	3,409,226	3,269,670	2,943,619	3,061,487	2,913,138	10.96%
YoY %	0.88%	-0.94%	4.27%	11.08%	-3.85%	5.09%	-	-
Horiz. %	116.95%	115.93%	117.03%	112.24%	101.05%	105.09%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	188,137	188,137	219,531	219,531	219,531	219,531	37,355	192.95%
YoY %	0.00%	-14.30%	0.00%	0.00%	0.00%	487.69%	-	-
Horiz. %	503.65%	503.65%	587.69%	587.69%	587.69%	587.69%	100.00%	-
Div Payout %	34.38%	34.88%	40.30%	40.31%	41.24%	50.06%	9.61%	-
YoY %	-1.43%	-13.45%	-0.02%	-2.26%	-17.62%	420.92%	-	-
Horiz. %	357.75%	362.96%	419.35%	419.46%	429.14%	520.92%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	3,406,851	3,377,222	3,409,226	3,269,670	2,943,619	3,061,487	2,913,138	10.96%
YoY %	0.88%	-0.94%	4.27%	11.08%	-3.85%	5.09%	-	-
Horiz. %	116.95%	115.93%	117.03%	112.24%	101.05%	105.09%	100.00%	-
NOSH	1,541,561	1,542,110	1,542,636	1,535,056	1,494,223	1,493,408	1,493,916	2.10%
YoY %	-0.04%	-0.03%	0.49%	2.73%	0.05%	-0.03%	-	-
Horiz. %	103.19%	103.23%	103.26%	102.75%	100.02%	99.97%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	18.51%	18.76%	19.25%	19.78%	19.78%	19.16%	19.60%	-
YoY %	-1.33%	-2.55%	-2.68%	0.00%	3.24%	-2.24%	-	-
Horiz. %	94.44%	95.71%	98.21%	100.92%	100.92%	97.76%	100.00%	-
ROE	16.06%	15.97%	15.98%	16.66%	18.08%	14.33%	13.34%	-
YoY %	0.56%	-0.06%	-4.08%	-7.85%	26.17%	7.42%	-	-
Horiz. %	120.39%	119.72%	119.79%	124.89%	135.53%	107.42%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	214.76	206.72	202.88	198.67	198.60	196.53	193.22	7.27%
YoY %	3.89%	1.89%	2.12%	0.04%	1.05%	1.71%	-	-
Horiz. %	111.15%	106.99%	105.00%	102.82%	102.78%	101.71%	100.00%	-
EPS	35.50	34.97	35.32	35.48	35.63	29.37	26.02	22.94%
YoY %	1.52%	-0.99%	-0.45%	-0.42%	21.31%	12.87%	-	-
Horiz. %	136.43%	134.40%	135.74%	136.36%	136.93%	112.87%	100.00%	-
DPS	12.20	12.20	14.23	14.30	14.70	14.70	2.50	186.87%
YoY %	0.00%	-14.27%	-0.49%	-2.72%	0.00%	488.00%	-	-
Horiz. %	488.00%	488.00%	569.20%	572.00%	588.00%	588.00%	100.00%	-
NAPS	2.21	2.19	2.21	2.13	1.97	2.05	1.95	8.67%
YoY %	0.91%	-0.90%	3.76%	8.12%	-3.90%	5.13%	-	-
Horiz. %	113.33%	112.31%	113.33%	109.23%	101.03%	105.13%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,535,056
RPS	146.07	140.65	138.09	134.56	130.93	129.50	127.36	9.54%
YoY %	3.85%	1.85%	2.62%	2.77%	1.10%	1.68%	-	-
Horiz. %	114.69%	110.43%	108.42%	105.65%	102.80%	101.68%	100.00%	-
EPS	24.15	23.80	24.04	24.03	23.49	19.35	17.15	25.55%
YoY %	1.47%	-1.00%	0.04%	2.30%	21.40%	12.83%	-	-
Horiz. %	140.82%	138.78%	140.17%	140.12%	136.97%	112.83%	100.00%	-
DPS	8.30	8.30	9.69	9.69	9.69	9.69	1.65	192.71%
YoY %	0.00%	-14.34%	0.00%	0.00%	0.00%	487.27%	-	-
Horiz. %	503.03%	503.03%	587.27%	587.27%	587.27%	587.27%	100.00%	-
NAPS	1.5032	1.4901	1.5042	1.4426	1.2988	1.3508	1.2853	10.97%
YoY %	0.88%	-0.94%	4.27%	11.07%	-3.85%	5.10%	-	-
Horiz. %	116.95%	115.93%	117.03%	112.24%	101.05%	105.10%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	3.83	4.01	4.04	4.10	4.07	4.33	4.27	-
P/RPS	1.78	1.94	1.99	2.06	2.05	2.20	2.21	-13.39%
YoY %	-8.25%	-2.51%	-3.40%	0.49%	-6.82%	-0.45%	-	-
Horiz. %	80.54%	87.78%	90.05%	93.21%	92.76%	99.55%	100.00%	-
P/EPS	10.79	11.47	11.44	11.56	11.42	14.74	16.41	-24.32%
YoY %	-5.93%	0.26%	-1.04%	1.23%	-22.52%	-10.18%	-	-
Horiz. %	65.75%	69.90%	69.71%	70.44%	69.59%	89.82%	100.00%	-
EY	9.27	8.72	8.74	8.65	8.75	6.78	6.09	32.22%
YoY %	6.31%	-0.23%	1.04%	-1.14%	29.06%	11.33%	-	-
Horiz. %	152.22%	143.19%	143.51%	142.04%	143.68%	111.33%	100.00%	-
DY	3.19	3.04	3.52	3.49	3.61	3.39	0.59	207.10%
YoY %	4.93%	-13.64%	0.86%	-3.32%	6.49%	474.58%	-	-
Horiz. %	540.68%	515.25%	596.61%	591.53%	611.86%	574.58%	100.00%	-
P/NAPS	1.73	1.83	1.83	1.92	2.07	2.11	2.19	-14.50%
YoY %	-5.46%	0.00%	-4.69%	-7.25%	-1.90%	-3.65%	-	-
Horiz. %	79.00%	83.56%	83.56%	87.67%	94.52%	96.35%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	30/11/15	14/09/15	26/05/15	13/03/15	25/11/14	28/08/14	-
Price	3.52	3.90	4.05	4.00	3.99	4.27	4.27	-
P/RPS	1.64	1.89	2.00	2.01	2.01	2.17	2.21	-17.98%
YoY %	-13.23%	-5.50%	-0.50%	0.00%	-7.37%	-1.81%	-	-
Horiz. %	74.21%	85.52%	90.50%	90.95%	90.95%	98.19%	100.00%	-
P/EPS	9.92	11.15	11.47	11.28	11.20	14.54	16.41	-28.44%
YoY %	-11.03%	-2.79%	1.68%	0.71%	-22.97%	-11.40%	-	-
Horiz. %	60.45%	67.95%	69.90%	68.74%	68.25%	88.60%	100.00%	-
EY	10.09	8.97	8.72	8.87	8.93	6.88	6.09	39.88%
YoY %	12.49%	2.87%	-1.69%	-0.67%	29.80%	12.97%	-	-
Horiz. %	165.68%	147.29%	143.19%	145.65%	146.63%	112.97%	100.00%	-
DY	3.47	3.13	3.51	3.58	3.68	3.44	0.59	224.77%
YoY %	10.86%	-10.83%	-1.96%	-2.72%	6.98%	483.05%	-	-
Horiz. %	588.14%	530.51%	594.92%	606.78%	623.73%	583.05%	100.00%	-
P/NAPS	1.59	1.78	1.83	1.88	2.03	2.08	2.19	-19.17%
YoY %	-10.67%	-2.73%	-2.66%	-7.39%	-2.40%	-5.02%	-	-
Horiz. %	72.60%	81.28%	83.56%	85.84%	92.69%	94.98%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 14:45:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-17 14:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 14:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-17 14:30:00

VOLUME BREAKOUT

10 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

639

MPI

MALAYSIAN PACIFIC INDUSTRIES

465

HLIND

HONG LEONG INDUSTRIES BHD

448

MBSB

MALAYSIA BUILDING SOCIETY BHD

405

PTRANS

PERAK TRANSIT BERHAD

395

HARTA

HARTALEGA HOLDINGS BHD

375

YTLPOWR

YTL POWER INTERNATIONAL BHD

362

MYEG

MY E.G. SERVICES BHD

349

NOTION

NOTION VTEC BHD

348

Daily Stocks

INGENIEU-WB

0.025

+0.02

656,428,200

HSI-CV8

0.16

+0.01

349,196,700

HSI-HUZ

0.185

-0.02

335,235,700

INGENIEU

0.09

+0.015

274,053,700

HSI-HU6

0.06

-0.01

158,028,900

INIX-OR

0.02

0.00

141,839,900

DNEX

0.45

+0.05

132,518,800

REVENUE

0.22

-0.01

107,777,300

DSONIC

0.52

+0.045

99,947,800

SINKUNG

0.15

+0.005

83,127,400

More active Stocks

MPI

36.60

+3.10

498,000

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.40

+1.32

89,100

HEIM

25.36

+0.60

223,700

KESM

6.68

+0.38

123,300

ARKA

2.18

+0.27

99,600

DKSH

5.27

+0.26

381,900

HUMEIND

3.46

+0.23

2,297,100

YTL

3.86

+0.21

15,283,400

TOYOVEN

1.14

+0.205

3,500,000

More gainer Stocks

AJI

15.76

-0.36

197,000

PANAMY

19.38

-0.32

46,800

UTDPLT

25.92

-0.28

109,900

KLK

22.40

-0.12

380,800

KUAISHO-C17

0.08

-0.12

58,800

CARZO

0.20

-0.10

66,100

PARAGON

3.40

-0.10

40,300

APOLLO

6.90

-0.10

6,000

SAM

5.75

-0.09

520,900

KUAISHO-C16

0.01

-0.085

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