[BIMB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.05%
YoY- 271.13%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 802,562 744,485 696,026 641,585 481,315 451,350 362,808 11.15%
PBT 203,989 194,464 196,693 178,361 110,624 96,072 86,427 12.12%
Tax -69,319 -55,360 -53,931 -58,006 -59,025 -29,737 -7,788 33.81%
NP 134,670 139,104 142,762 120,355 51,599 66,335 78,639 7.43%
-
NP to SH 119,822 125,297 75,459 60,553 16,316 34,600 42,542 14.79%
-
Tax Rate 33.98% 28.47% 27.42% 32.52% 53.36% 30.95% 9.01% -
Total Cost 667,892 605,381 553,264 521,230 429,716 385,015 284,169 12.06%
-
Net Worth 3,377,222 3,061,487 2,134,625 1,066,933 1,791,560 1,452,345 1,150,506 15.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Div 188,137 219,531 - - - - - -
Div Payout % 157.01% 175.21% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Net Worth 3,377,222 3,061,487 2,134,625 1,066,933 1,791,560 1,452,345 1,150,506 15.43%
NOSH 1,542,110 1,493,408 1,067,312 1,066,933 1,066,405 1,067,901 891,865 7.57%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
NP Margin 16.78% 18.68% 20.51% 18.76% 10.72% 14.70% 21.68% -
ROE 3.55% 4.09% 3.54% 5.68% 0.91% 2.38% 3.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 52.04 49.85 65.21 60.13 45.13 42.27 40.68 3.33%
EPS 7.77 8.39 7.07 5.68 1.53 3.24 4.77 6.71%
DPS 12.20 14.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.05 2.00 1.00 1.68 1.36 1.29 7.30%
Adjusted Per Share Value based on latest NOSH - 1,066,933
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 35.44 32.88 30.74 28.33 21.25 19.93 16.02 11.16%
EPS 5.29 5.53 3.33 2.67 0.72 1.53 1.88 14.78%
DPS 8.31 9.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4914 1.3519 0.9426 0.4711 0.7911 0.6413 0.5081 15.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/03/08 -
Price 4.01 4.33 4.80 3.02 1.76 1.23 1.16 -
P/RPS 7.71 8.69 7.36 5.02 3.90 2.91 2.85 14.18%
P/EPS 51.61 51.61 67.89 53.21 115.03 37.96 24.32 10.54%
EY 1.94 1.94 1.47 1.88 0.87 2.63 4.11 -9.52%
DY 3.04 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.11 2.40 3.02 1.05 0.90 0.90 9.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/11/15 25/11/14 27/11/13 29/11/12 29/11/11 26/11/10 28/05/08 -
Price 3.90 4.27 4.51 2.91 1.80 1.21 1.12 -
P/RPS 7.49 8.57 6.92 4.84 3.99 2.86 2.75 14.28%
P/EPS 50.19 50.89 63.79 51.27 117.65 37.35 23.48 10.65%
EY 1.99 1.96 1.57 1.95 0.85 2.68 4.26 -9.64%
DY 3.13 3.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.08 2.26 2.91 1.07 0.89 0.87 10.00%

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