[BIMB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
14-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.14%
YoY- 4.92%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,983,068 3,725,654 3,546,512 3,247,576 2,922,984 2,768,588 2,334,418 9.30%
PBT 1,021,822 922,856 876,412 860,372 802,138 804,060 681,200 6.98%
Tax -279,882 -268,010 -244,904 -260,330 -233,342 -240,702 -203,942 5.41%
NP 741,940 654,846 631,508 600,042 568,796 563,358 477,258 7.62%
-
NP to SH 644,092 573,538 557,932 531,178 506,254 287,446 246,200 17.37%
-
Tax Rate 27.39% 29.04% 27.94% 30.26% 29.09% 29.94% 29.94% -
Total Cost 3,241,128 3,070,808 2,915,004 2,647,534 2,354,188 2,205,230 1,857,160 9.72%
-
Net Worth 4,894,405 4,405,523 3,926,422 3,400,647 2,912,080 2,101,962 1,888,102 17.19%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 74,689 74,670 -
Div Payout % - - - - - 25.98% 30.33% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,894,405 4,405,523 3,926,422 3,400,647 2,912,080 2,101,962 1,888,102 17.19%
NOSH 1,693,566 1,637,741 1,583,234 1,538,754 1,493,374 1,066,985 1,066,724 8.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.63% 17.58% 17.81% 18.48% 19.46% 20.35% 20.44% -
ROE 13.16% 13.02% 14.21% 15.62% 17.38% 13.68% 13.04% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 235.19 227.49 224.00 211.05 195.73 259.48 218.84 1.20%
EPS 38.20 35.20 35.24 34.52 33.90 26.94 23.08 8.75%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 7.00 -
NAPS 2.89 2.69 2.48 2.21 1.95 1.97 1.77 8.51%
Adjusted Per Share Value based on latest NOSH - 1,542,636
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 175.89 164.52 156.61 143.41 129.08 122.26 103.09 9.30%
EPS 28.44 25.33 24.64 23.46 22.36 12.69 10.87 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 3.30 3.30 -
NAPS 2.1613 1.9454 1.7339 1.5017 1.286 0.9282 0.8338 17.19%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.85 4.55 3.90 4.04 4.27 4.08 3.08 -
P/RPS 1.64 2.00 1.74 1.91 2.18 1.57 1.41 2.54%
P/EPS 10.12 12.99 11.07 11.70 12.60 15.14 13.34 -4.49%
EY 9.88 7.70 9.04 8.54 7.94 6.60 7.49 4.72%
DY 0.00 0.00 0.00 0.00 0.00 1.72 2.27 -
P/NAPS 1.33 1.69 1.57 1.83 2.19 2.07 1.74 -4.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 14/09/15 28/08/14 28/08/13 16/08/12 -
Price 3.88 4.39 4.00 4.05 4.27 4.18 3.08 -
P/RPS 1.65 1.93 1.79 1.92 2.18 1.61 1.41 2.65%
P/EPS 10.20 12.54 11.35 11.73 12.60 15.52 13.34 -4.37%
EY 9.80 7.98 8.81 8.52 7.94 6.44 7.49 4.57%
DY 0.00 0.00 0.00 0.00 0.00 1.67 2.27 -
P/NAPS 1.34 1.63 1.61 1.83 2.19 2.12 1.74 -4.25%

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
Post a Comment