[BIMB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.56%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,563,256 3,236,328 2,907,580 2,621,116 2,307,796 1,935,484 1,812,171 11.91%
PBT 850,088 881,184 777,548 755,964 669,352 542,436 453,016 11.04%
Tax -236,372 -267,368 -229,128 -193,276 -190,464 -161,100 -133,830 9.93%
NP 613,716 613,816 548,420 562,688 478,888 381,336 319,186 11.50%
-
NP to SH 541,016 542,796 493,820 296,568 259,624 205,440 169,996 21.26%
-
Tax Rate 27.81% 30.34% 29.47% 25.57% 28.45% 29.70% 29.54% -
Total Cost 2,949,540 2,622,512 2,359,160 2,058,428 1,828,908 1,554,148 1,492,984 12.00%
-
Net Worth 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,962 18.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,962 18.05%
NOSH 1,578,226 1,535,056 1,492,805 1,066,791 1,067,532 1,067,775 1,067,146 6.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.22% 18.97% 18.86% 21.47% 20.75% 19.70% 17.61% -
ROE 14.28% 16.60% 16.96% 14.18% 13.59% 11.95% 12.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 225.78 210.83 194.77 245.70 216.18 181.26 169.81 4.85%
EPS 34.28 35.36 33.08 27.80 24.32 19.24 15.93 13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.13 1.95 1.96 1.79 1.61 1.31 10.60%
Adjusted Per Share Value based on latest NOSH - 1,066,791
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 157.35 142.91 128.40 115.75 101.91 85.47 80.02 11.91%
EPS 23.89 23.97 21.81 13.10 11.46 9.07 7.51 21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6726 1.4439 1.2855 0.9233 0.8438 0.7591 0.6173 18.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.85 4.10 4.33 3.33 2.36 1.61 1.28 -
P/RPS 1.71 1.94 2.22 1.36 1.09 0.89 0.00 -
P/EPS 11.23 11.60 13.09 11.98 9.70 8.37 0.00 -
EY 8.90 8.62 7.64 8.35 10.31 11.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.92 2.22 1.70 1.32 1.00 1.28 3.78%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 11/05/16 26/05/15 29/05/14 28/05/13 28/05/12 25/05/11 25/05/10 -
Price 3.96 4.00 4.01 3.76 2.49 1.60 1.19 -
P/RPS 1.75 1.90 2.06 1.53 1.15 0.88 0.00 -
P/EPS 11.55 11.31 12.12 13.53 10.24 8.32 0.00 -
EY 8.66 8.84 8.25 7.39 9.77 12.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.88 2.06 1.92 1.39 0.99 1.19 5.59%

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