[BIMB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.29%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 880,400 884,257 761,496 729,075 665,159 568,745 508,907 9.55%
PBT 204,068 200,261 219,851 220,704 198,478 167,798 119,391 9.33%
Tax -48,485 -22,005 -56,449 -81,991 -59,831 -27,231 11,689 -
NP 155,583 178,256 163,402 138,713 138,647 140,567 131,080 2.89%
-
NP to SH 139,468 161,864 153,905 60,145 68,616 73,884 64,303 13.75%
-
Tax Rate 23.76% 10.99% 25.68% 37.15% 30.14% 16.23% -9.79% -
Total Cost 724,817 706,001 598,094 590,362 526,512 428,178 377,827 11.45%
-
Net Worth 3,876,379 3,406,851 2,943,619 1,080,830 2,016,951 1,823,111 1,418,291 18.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 37,350 - - -
Div Payout % - - - - 54.43% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,876,379 3,406,851 2,943,619 1,080,830 2,016,951 1,823,111 1,418,291 18.22%
NOSH 1,588,680 1,541,561 1,494,223 1,080,830 1,067,170 1,066,147 1,066,384 6.86%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.67% 20.16% 21.46% 19.03% 20.84% 24.72% 25.76% -
ROE 3.60% 4.75% 5.23% 5.56% 3.40% 4.05% 4.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 55.42 57.36 50.96 67.46 62.33 53.35 47.72 2.52%
EPS 8.78 10.50 10.30 5.56 6.43 6.93 6.03 6.45%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.44 2.21 1.97 1.00 1.89 1.71 1.33 10.63%
Adjusted Per Share Value based on latest NOSH - 1,080,830
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 38.84 39.01 33.60 32.17 29.35 25.09 22.45 9.55%
EPS 6.15 7.14 6.79 2.65 3.03 3.26 2.84 13.73%
DPS 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
NAPS 1.7103 1.5032 1.2988 0.4769 0.8899 0.8044 0.6258 18.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.22 3.83 4.07 4.54 2.81 2.03 1.41 -
P/RPS 7.61 6.68 7.99 6.73 4.51 3.81 2.95 17.09%
P/EPS 48.07 36.48 39.51 81.59 43.70 29.29 23.38 12.75%
EY 2.08 2.74 2.53 1.23 2.29 3.41 4.28 -11.32%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 1.73 1.73 2.07 4.54 1.49 1.19 1.06 8.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 13/03/15 26/02/14 27/02/13 28/02/12 25/02/11 -
Price 4.50 3.52 3.99 3.88 3.12 2.15 1.37 -
P/RPS 8.12 6.14 7.83 5.75 5.01 4.03 2.87 18.90%
P/EPS 51.26 33.52 38.74 69.73 48.52 31.02 22.72 14.50%
EY 1.95 2.98 2.58 1.43 2.06 3.22 4.40 -12.67%
DY 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
P/NAPS 1.84 1.59 2.03 3.88 1.65 1.26 1.03 10.14%

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