[BIMB] YoY Cumulative 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- -70.61%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 890,814 809,082 726,895 655,279 576,949 483,871 1,208,114 -4.94%
PBT 212,522 220,296 194,387 188,991 167,338 135,609 302,011 -5.68%
Tax -59,093 -66,842 -57,282 -48,319 -47,616 -40,275 -89,220 -6.63%
NP 153,429 153,454 137,105 140,672 119,722 95,334 212,791 -5.30%
-
NP to SH 135,254 135,699 123,455 74,142 64,906 51,360 113,331 2.98%
-
Tax Rate 27.81% 30.34% 29.47% 25.57% 28.45% 29.70% 29.54% -
Total Cost 737,385 655,628 589,790 514,607 457,227 388,537 995,323 -4.87%
-
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 3.57% 4.15% 4.24% 3.55% 3.40% 2.99% 8.11% -
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 56.44 52.71 48.69 61.43 54.05 45.32 113.21 -10.94%
EPS 8.57 8.84 8.27 6.95 6.08 4.81 10.62 -3.50%
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 39.34 35.73 32.10 28.94 25.48 21.37 53.35 -4.94%
EPS 5.97 5.99 5.45 3.27 2.87 2.27 5.00 2.99%
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 6.82 7.78 8.89 5.42 4.37 3.55 0.00 -
P/EPS 44.92 46.38 52.36 47.91 38.82 33.47 0.00 -
EY 2.23 2.16 1.91 2.09 2.58 2.99 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 7.02 7.59 8.24 6.12 4.61 3.53 0.00 -
P/EPS 46.21 45.25 48.49 54.10 40.95 33.26 0.00 -
EY 2.16 2.21 2.06 1.85 2.44 3.01 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