[BIMB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
13-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.5%
YoY- 90.58%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 3,721,598 3,528,198 3,310,607 2,967,473 2,809,395 2,473,953 2,036,192 10.56%
PBT 948,330 869,201 834,436 815,384 819,427 717,439 567,600 8.92%
Tax -244,700 -239,537 -221,489 -228,480 -256,273 -219,808 -160,394 7.28%
NP 703,630 629,664 612,947 586,904 563,154 497,631 407,206 9.53%
-
NP to SH 619,838 559,040 547,275 532,329 279,327 252,269 204,406 20.28%
-
Tax Rate 25.80% 27.56% 26.54% 28.02% 31.27% 30.64% 28.26% -
Total Cost 3,017,968 2,898,534 2,697,660 2,380,569 2,246,241 1,976,322 1,628,986 10.81%
-
Net Worth 4,536,542 3,876,379 3,404,103 2,942,447 2,031,878 2,016,037 1,824,291 16.37%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 229,283 206,528 187,918 346,521 91,866 74,668 37,339 35.28%
Div Payout % 36.99% 36.94% 34.34% 65.10% 32.89% 29.60% 18.27% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,536,542 3,876,379 3,404,103 2,942,447 2,031,878 2,016,037 1,824,291 16.37%
NOSH 1,637,741 1,588,680 1,540,318 1,493,627 1,080,786 1,066,686 1,066,837 7.39%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.91% 17.85% 18.51% 19.78% 20.05% 20.11% 20.00% -
ROE 13.66% 14.42% 16.08% 18.09% 13.75% 12.51% 11.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 227.24 222.08 214.93 198.68 259.94 231.93 190.86 2.94%
EPS 37.94 35.25 35.53 35.64 25.84 23.65 19.16 12.04%
DPS 14.00 13.00 12.20 23.20 8.50 7.00 3.50 25.96%
NAPS 2.77 2.44 2.21 1.97 1.88 1.89 1.71 8.36%
Adjusted Per Share Value based on latest NOSH - 1,494,223
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 164.34 155.80 146.19 131.04 124.06 109.25 89.92 10.56%
EPS 27.37 24.69 24.17 23.51 12.33 11.14 9.03 20.27%
DPS 10.12 9.12 8.30 15.30 4.06 3.30 1.65 35.25%
NAPS 2.0033 1.7118 1.5032 1.2994 0.8973 0.8903 0.8056 16.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.40 4.22 3.83 4.07 4.54 2.81 2.03 -
P/RPS 1.94 1.90 1.78 2.05 1.75 1.21 1.06 10.58%
P/EPS 11.63 11.99 10.78 11.42 17.57 11.88 10.59 1.57%
EY 8.60 8.34 9.28 8.76 5.69 8.42 9.44 -1.53%
DY 3.18 3.08 3.19 5.70 1.87 2.49 1.72 10.77%
P/NAPS 1.59 1.73 1.73 2.07 2.41 1.49 1.19 4.94%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 13/03/15 26/02/14 27/02/13 28/02/12 -
Price 4.20 4.50 3.52 3.99 3.88 3.12 2.15 -
P/RPS 1.85 2.03 1.64 2.01 1.49 1.35 1.13 8.55%
P/EPS 11.10 12.79 9.91 11.20 15.01 13.19 11.22 -0.17%
EY 9.01 7.82 10.09 8.93 6.66 7.58 8.91 0.18%
DY 3.33 2.89 3.47 5.81 2.19 2.24 1.63 12.63%
P/NAPS 1.52 1.84 1.59 2.03 2.06 1.65 1.26 3.17%

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