[BIMB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 76.79%
YoY- 66.51%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,678,544 3,563,256 3,236,328 2,907,580 2,621,116 2,307,796 1,935,484 11.28%
PBT 984,796 850,088 881,184 777,548 755,964 669,352 542,436 10.44%
Tax -289,208 -236,372 -267,368 -229,128 -193,276 -190,464 -161,100 10.23%
NP 695,588 613,716 613,816 548,420 562,688 478,888 381,336 10.52%
-
NP to SH 604,408 541,016 542,796 493,820 296,568 259,624 205,440 19.68%
-
Tax Rate 29.37% 27.81% 30.34% 29.47% 25.57% 28.45% 29.70% -
Total Cost 2,982,956 2,949,540 2,622,512 2,359,160 2,058,428 1,828,908 1,554,148 11.46%
-
Net Worth 4,199,392 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 16.03%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 4,199,392 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 16.03%
NOSH 1,637,741 1,578,226 1,535,056 1,492,805 1,066,791 1,067,532 1,067,775 7.38%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.91% 17.22% 18.97% 18.86% 21.47% 20.75% 19.70% -
ROE 14.39% 14.28% 16.60% 16.96% 14.18% 13.59% 11.95% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 226.88 225.78 210.83 194.77 245.70 216.18 181.26 3.80%
EPS 37.28 34.28 35.36 33.08 27.80 24.32 19.24 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.40 2.13 1.95 1.96 1.79 1.61 8.23%
Adjusted Per Share Value based on latest NOSH - 1,492,805
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 162.44 157.35 142.91 128.40 115.75 101.91 85.47 11.28%
EPS 26.69 23.89 23.97 21.81 13.10 11.46 9.07 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8544 1.6726 1.4439 1.2855 0.9233 0.8438 0.7591 16.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.45 3.85 4.10 4.33 3.33 2.36 1.61 -
P/RPS 1.96 1.71 1.94 2.22 1.36 1.09 0.89 14.04%
P/EPS 11.94 11.23 11.60 13.09 11.98 9.70 8.37 6.09%
EY 8.38 8.90 8.62 7.64 8.35 10.31 11.95 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.60 1.92 2.22 1.70 1.32 1.00 9.45%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 11/05/16 26/05/15 29/05/14 28/05/13 28/05/12 25/05/11 -
Price 4.48 3.96 4.00 4.01 3.76 2.49 1.60 -
P/RPS 1.97 1.75 1.90 2.06 1.53 1.15 0.88 14.36%
P/EPS 12.02 11.55 11.31 12.12 13.53 10.24 8.32 6.31%
EY 8.32 8.66 8.84 8.25 7.39 9.77 12.03 -5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.65 1.88 2.06 1.92 1.39 0.99 9.73%

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