[BIMB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.67%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,530,397 3,235,133 2,941,302 2,773,760 2,411,725 1,956,596 1,778,281 12.09%
PBT 886,844 845,566 794,044 798,297 691,948 533,069 406,051 13.89%
Tax -254,736 -265,978 -229,374 -232,376 -213,302 -177,550 -128,545 12.06%
NP 632,108 579,588 564,669 565,921 478,645 355,518 277,506 14.69%
-
NP to SH 559,429 513,881 504,565 292,242 244,870 174,029 146,124 25.04%
-
Tax Rate 28.72% 31.46% 28.89% 29.11% 30.83% 33.31% 31.66% -
Total Cost 2,898,289 2,655,545 2,376,633 2,207,838 1,933,080 1,601,077 1,500,775 11.58%
-
Net Worth 4,089,519 3,372,153 3,061,441 2,133,158 1,066,812 1,791,478 1,450,885 18.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 274,748 250,473 292,703 49,773 49,784 49,763 13,716 64.72%
Div Payout % 49.11% 48.74% 58.01% 17.03% 20.33% 28.59% 9.39% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,089,519 3,372,153 3,061,441 2,133,158 1,066,812 1,791,478 1,450,885 18.83%
NOSH 1,585,085 1,539,796 1,493,385 1,066,579 1,066,812 1,066,356 1,066,827 6.81%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.90% 17.92% 19.20% 20.40% 19.85% 18.17% 15.61% -
ROE 13.68% 15.24% 16.48% 13.70% 22.95% 9.71% 10.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 222.73 210.10 196.96 260.06 226.07 183.48 166.69 4.94%
EPS 35.29 33.37 33.79 27.40 22.96 16.32 13.70 17.06%
DPS 17.33 16.27 19.60 4.67 4.67 4.67 1.29 54.12%
NAPS 2.58 2.19 2.05 2.00 1.00 1.68 1.36 11.25%
Adjusted Per Share Value based on latest NOSH - 1,067,312
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 155.90 142.86 129.89 122.49 106.50 86.40 78.53 12.09%
EPS 24.70 22.69 22.28 12.91 10.81 7.69 6.45 25.05%
DPS 12.13 11.06 12.93 2.20 2.20 2.20 0.61 64.52%
NAPS 1.8059 1.4891 1.3519 0.942 0.4711 0.7911 0.6407 18.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.14 4.01 4.33 4.80 3.02 1.76 1.23 -
P/RPS 1.86 1.91 2.20 1.85 1.34 0.96 0.74 16.58%
P/EPS 11.73 12.02 12.82 17.52 13.16 10.78 8.98 4.54%
EY 8.52 8.32 7.80 5.71 7.60 9.27 11.14 -4.36%
DY 4.19 4.06 4.53 0.97 1.55 2.65 1.05 25.91%
P/NAPS 1.60 1.83 2.11 2.40 3.02 1.05 0.90 10.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 25/11/14 27/11/13 29/11/12 29/11/11 26/11/10 -
Price 4.13 3.90 4.27 4.51 2.91 1.80 1.21 -
P/RPS 1.85 1.86 2.17 1.73 1.29 0.98 0.73 16.74%
P/EPS 11.70 11.69 12.64 16.46 12.68 11.03 8.83 4.79%
EY 8.55 8.56 7.91 6.08 7.89 9.07 11.32 -4.56%
DY 4.20 4.17 4.59 1.03 1.60 2.59 1.06 25.76%
P/NAPS 1.60 1.78 2.08 2.26 2.91 1.07 0.89 10.25%

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