[BIMB] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 352.83%
YoY- 14.9%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
Revenue 761,496 729,075 665,159 568,745 508,907 365,067 379,281 9.72%
PBT 219,851 220,704 198,478 167,798 119,391 73,004 48,759 22.20%
Tax -56,449 -81,991 -59,831 -27,231 11,689 80,168 -1,607 60.62%
NP 163,402 138,713 138,647 140,567 131,080 153,172 47,152 17.99%
-
NP to SH 153,905 60,145 68,616 73,884 64,303 83,403 27,578 25.72%
-
Tax Rate 25.68% 37.15% 30.14% 16.23% -9.79% -109.81% 3.30% -
Total Cost 598,094 590,362 526,512 428,178 377,827 211,895 332,129 8.14%
-
Net Worth 2,943,619 1,080,830 2,016,951 1,823,111 1,418,291 1,239,152 1,017,440 15.19%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
Div - - 37,350 - - 12,926 - -
Div Payout % - - 54.43% - - 15.50% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
Net Worth 2,943,619 1,080,830 2,016,951 1,823,111 1,418,291 1,239,152 1,017,440 15.19%
NOSH 1,494,223 1,080,830 1,067,170 1,066,147 1,066,384 891,476 892,491 7.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
NP Margin 21.46% 19.03% 20.84% 24.72% 25.76% 41.96% 12.43% -
ROE 5.23% 5.56% 3.40% 4.05% 4.53% 6.73% 2.71% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
RPS 50.96 67.46 62.33 53.35 47.72 40.95 42.50 2.44%
EPS 10.30 5.56 6.43 6.93 6.03 9.36 3.09 17.38%
DPS 0.00 0.00 3.50 0.00 0.00 1.45 0.00 -
NAPS 1.97 1.00 1.89 1.71 1.33 1.39 1.14 7.55%
Adjusted Per Share Value based on latest NOSH - 1,066,147
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
RPS 33.63 32.20 29.37 25.12 22.47 16.12 16.75 9.72%
EPS 6.80 2.66 3.03 3.26 2.84 3.68 1.22 25.70%
DPS 0.00 0.00 1.65 0.00 0.00 0.57 0.00 -
NAPS 1.2999 0.4773 0.8907 0.8051 0.6263 0.5472 0.4493 15.19%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/08 29/06/07 -
Price 4.07 4.54 2.81 2.03 1.41 1.13 1.33 -
P/RPS 7.99 6.73 4.51 3.81 2.95 2.76 3.13 13.29%
P/EPS 39.51 81.59 43.70 29.29 23.38 12.08 43.04 -1.13%
EY 2.53 1.23 2.29 3.41 4.28 8.28 2.32 1.16%
DY 0.00 0.00 1.25 0.00 0.00 1.28 0.00 -
P/NAPS 2.07 4.54 1.49 1.19 1.06 0.81 1.17 7.89%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 CAGR
Date 13/03/15 26/02/14 27/02/13 28/02/12 25/02/11 29/08/08 30/08/07 -
Price 3.99 3.88 3.12 2.15 1.37 1.07 1.53 -
P/RPS 7.83 5.75 5.01 4.03 2.87 2.61 3.60 10.90%
P/EPS 38.74 69.73 48.52 31.02 22.72 11.44 49.51 -3.21%
EY 2.58 1.43 2.06 3.22 4.40 8.74 2.02 3.31%
DY 0.00 0.00 1.12 0.00 0.00 1.36 0.00 -
P/NAPS 2.03 3.88 1.65 1.26 1.03 0.77 1.34 5.68%

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