[BIMB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.15%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 882,442 814,706 734,597 707,448 590,260 502,261 415,198 13.37%
PBT 225,684 209,890 206,682 213,039 173,262 153,569 75,644 19.96%
Tax -63,359 -63,323 -59,389 -72,032 -54,355 -33,863 -31,013 12.63%
NP 162,325 146,567 147,293 141,007 118,907 119,706 44,631 23.98%
-
NP to SH 143,712 129,890 129,672 69,581 58,194 62,846 22,548 36.12%
-
Tax Rate 28.07% 30.17% 28.73% 33.81% 31.37% 22.05% 41.00% -
Total Cost 720,117 668,139 587,304 566,441 471,353 382,555 370,567 11.69%
-
Net Worth 3,938,185 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 18.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 37,351 37,303 37,344 16,029 -
Div Payout % - - - 53.68% 64.10% 59.42% 71.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,938,185 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 18.79%
NOSH 1,587,977 1,542,636 1,493,916 1,067,193 1,065,824 1,066,994 1,068,625 6.81%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.39% 17.99% 20.05% 19.93% 20.14% 23.83% 10.75% -
ROE 3.65% 3.81% 4.45% 3.31% 3.08% 3.55% 1.61% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.57 52.81 49.17 66.29 55.38 47.07 38.85 6.14%
EPS 9.05 8.42 8.68 6.52 5.46 5.89 2.11 27.43%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 1.50 -
NAPS 2.48 2.21 1.95 1.97 1.77 1.66 1.31 11.21%
Adjusted Per Share Value based on latest NOSH - 1,067,193
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.97 35.98 32.44 31.24 26.07 22.18 18.33 13.38%
EPS 6.35 5.74 5.73 3.07 2.57 2.78 1.00 36.04%
DPS 0.00 0.00 0.00 1.65 1.65 1.65 0.71 -
NAPS 1.7391 1.5055 1.2864 0.9284 0.8331 0.7822 0.6182 18.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.90 4.04 4.27 4.08 3.08 1.93 1.26 -
P/RPS 7.02 7.65 8.68 6.15 5.56 4.10 0.00 -
P/EPS 43.09 47.98 49.19 62.58 56.41 32.77 0.00 -
EY 2.32 2.08 2.03 1.60 1.77 3.05 0.00 -
DY 0.00 0.00 0.00 0.86 1.14 1.81 0.00 -
P/NAPS 1.57 1.83 2.19 2.07 1.74 1.16 1.26 3.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 14/09/15 28/08/14 28/08/13 16/08/12 25/08/11 30/08/10 -
Price 4.00 4.05 4.27 4.18 3.08 2.00 1.26 -
P/RPS 7.20 7.67 8.68 6.31 5.56 4.25 0.00 -
P/EPS 44.20 48.10 49.19 64.11 56.41 33.96 0.00 -
EY 2.26 2.08 2.03 1.56 1.77 2.95 0.00 -
DY 0.00 0.00 0.00 0.84 1.14 1.75 0.00 -
P/NAPS 1.61 1.83 2.19 2.12 1.74 1.20 1.26 4.16%

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