[BIMB] YoY Cumulative 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- 95.72%
YoY- 4.92%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,991,534 1,862,827 1,773,256 1,623,788 1,461,492 1,384,294 1,167,209 9.30%
PBT 510,911 461,428 438,206 430,186 401,069 402,030 340,600 6.98%
Tax -139,941 -134,005 -122,452 -130,165 -116,671 -120,351 -101,971 5.41%
NP 370,970 327,423 315,754 300,021 284,398 281,679 238,629 7.62%
-
NP to SH 322,046 286,769 278,966 265,589 253,127 143,723 123,100 17.37%
-
Tax Rate 27.39% 29.04% 27.94% 30.26% 29.09% 29.94% 29.94% -
Total Cost 1,620,564 1,535,404 1,457,502 1,323,767 1,177,094 1,102,615 928,580 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 - - - - - 37,344 37,335 -
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 6.58% 6.51% 7.10% 7.81% 8.69% 6.84% 6.52% -
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 117.59 113.74 112.00 105.53 97.87 129.74 109.42 1.20%
EPS 19.10 17.60 17.62 17.26 16.95 13.47 11.54 8.75%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
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 87.94 82.26 78.31 71.71 64.54 61.13 51.54 9.30%
EPS 14.22 12.66 12.32 11.73 11.18 6.35 5.44 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 1.65 1.65 -
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 3.27 4.00 3.48 3.83 4.36 3.14 2.81 2.55%
P/EPS 20.25 25.99 22.13 23.41 25.19 30.29 26.69 -4.49%
EY 4.94 3.85 4.52 4.27 3.97 3.30 3.75 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.86 1.14 -
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 3.30 3.86 3.57 3.84 4.36 3.22 2.81 2.71%
P/EPS 20.40 25.07 22.70 23.46 25.19 31.03 26.69 -4.37%
EY 4.90 3.99 4.41 4.26 3.97 3.22 3.75 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.84 1.14 -
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