[BIMB] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -68.25%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Revenue 809,082 726,895 655,279 576,949 483,871 1,208,114 358,237 11.46%
PBT 220,296 194,387 188,991 167,338 135,609 302,011 137,419 6.49%
Tax -66,842 -57,282 -48,319 -47,616 -40,275 -89,220 -10,290 28.31%
NP 153,454 137,105 140,672 119,722 95,334 212,791 127,129 2.53%
-
NP to SH 135,699 123,455 74,142 64,906 51,360 113,331 76,992 7.84%
-
Tax Rate 30.34% 29.47% 25.57% 28.45% 29.70% 29.54% 7.49% -
Total Cost 655,628 589,790 514,607 457,227 388,537 995,323 231,108 14.90%
-
Net Worth 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,962 1,087,155 15.80%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Net Worth 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,962 1,087,155 15.80%
NOSH 1,535,056 1,492,805 1,066,791 1,067,532 1,067,775 1,067,146 891,111 7.51%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
NP Margin 18.97% 18.86% 21.47% 20.75% 19.70% 17.61% 35.49% -
ROE 4.15% 4.24% 3.55% 3.40% 2.99% 8.11% 7.08% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 52.71 48.69 61.43 54.05 45.32 113.21 40.20 3.67%
EPS 8.84 8.27 6.95 6.08 4.81 10.62 8.64 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.95 1.96 1.79 1.61 1.31 1.22 7.70%
Adjusted Per Share Value based on latest NOSH - 1,067,532
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 35.73 32.10 28.94 25.48 21.37 53.35 15.82 11.46%
EPS 5.99 5.45 3.27 2.87 2.27 5.00 3.40 7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4439 1.2855 0.9233 0.8438 0.7591 0.6173 0.4801 15.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 -
Price 4.10 4.33 3.33 2.36 1.61 1.28 1.46 -
P/RPS 7.78 8.89 5.42 4.37 3.55 0.00 3.63 10.69%
P/EPS 46.38 52.36 47.91 38.82 33.47 0.00 16.90 14.40%
EY 2.16 1.91 2.09 2.58 2.99 0.00 5.92 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.22 1.70 1.32 1.00 1.28 1.20 6.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 26/05/15 29/05/14 28/05/13 28/05/12 25/05/11 25/05/10 30/11/07 -
Price 4.00 4.01 3.76 2.49 1.60 1.19 1.39 -
P/RPS 7.59 8.24 6.12 4.61 3.53 0.00 3.46 11.03%
P/EPS 45.25 48.49 54.10 40.95 33.26 0.00 16.09 14.77%
EY 2.21 2.06 1.85 2.44 3.01 0.00 6.22 -12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.06 1.92 1.39 0.99 1.19 1.14 6.89%

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