[BIMB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.45%
YoY- 24.62%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 874,542 802,562 744,485 696,026 641,585 481,315 451,350 11.64%
PBT 226,927 203,989 194,464 196,693 178,361 110,624 96,072 15.38%
Tax -68,600 -69,319 -55,360 -53,931 -58,006 -59,025 -29,737 14.93%
NP 158,327 134,670 139,104 142,762 120,355 51,599 66,335 15.58%
-
NP to SH 140,606 119,822 125,297 75,459 60,553 16,316 34,600 26.29%
-
Tax Rate 30.23% 33.98% 28.47% 27.42% 32.52% 53.36% 30.95% -
Total Cost 716,215 667,892 605,381 553,264 521,230 429,716 385,015 10.88%
-
Net Worth 4,099,022 3,377,222 3,061,487 2,134,625 1,066,933 1,791,560 1,452,345 18.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 206,539 188,137 219,531 - - - - -
Div Payout % 146.89% 157.01% 175.21% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,099,022 3,377,222 3,061,487 2,134,625 1,066,933 1,791,560 1,452,345 18.85%
NOSH 1,588,768 1,542,110 1,493,408 1,067,312 1,066,933 1,066,405 1,067,901 6.83%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.10% 16.78% 18.68% 20.51% 18.76% 10.72% 14.70% -
ROE 3.43% 3.55% 4.09% 3.54% 5.68% 0.91% 2.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.05 52.04 49.85 65.21 60.13 45.13 42.27 4.49%
EPS 8.85 7.77 8.39 7.07 5.68 1.53 3.24 18.21%
DPS 13.00 12.20 14.70 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.19 2.05 2.00 1.00 1.68 1.36 11.25%
Adjusted Per Share Value based on latest NOSH - 1,067,312
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.62 35.44 32.88 30.74 28.33 21.25 19.93 11.64%
EPS 6.21 5.29 5.53 3.33 2.67 0.72 1.53 26.27%
DPS 9.12 8.31 9.69 0.00 0.00 0.00 0.00 -
NAPS 1.8101 1.4914 1.3519 0.9426 0.4711 0.7911 0.6413 18.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.14 4.01 4.33 4.80 3.02 1.76 1.23 -
P/RPS 7.52 7.71 8.69 7.36 5.02 3.90 2.91 17.12%
P/EPS 46.78 51.61 51.61 67.89 53.21 115.03 37.96 3.54%
EY 2.14 1.94 1.94 1.47 1.88 0.87 2.63 -3.37%
DY 3.14 3.04 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.83 2.11 2.40 3.02 1.05 0.90 10.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 25/11/14 27/11/13 29/11/12 29/11/11 26/11/10 -
Price 4.13 3.90 4.27 4.51 2.91 1.80 1.21 -
P/RPS 7.50 7.49 8.57 6.92 4.84 3.99 2.86 17.41%
P/EPS 46.67 50.19 50.89 63.79 51.27 117.65 37.35 3.77%
EY 2.14 1.99 1.96 1.57 1.95 0.85 2.68 -3.67%
DY 3.15 3.13 3.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.78 2.08 2.26 2.91 1.07 0.89 10.25%

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