[BIMB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
13-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.83%
YoY- 155.89%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 946,035 880,400 884,257 761,496 729,075 665,159 568,745 8.84%
PBT 216,076 204,068 200,261 219,851 220,704 198,478 167,798 4.30%
Tax -42,715 -48,485 -22,005 -56,449 -81,991 -59,831 -27,231 7.78%
NP 173,361 155,583 178,256 163,402 138,713 138,647 140,567 3.55%
-
NP to SH 149,635 139,468 161,864 153,905 60,145 68,616 73,884 12.46%
-
Tax Rate 19.77% 23.76% 10.99% 25.68% 37.15% 30.14% 16.23% -
Total Cost 772,674 724,817 706,001 598,094 590,362 526,512 428,178 10.32%
-
Net Worth 4,536,542 3,876,379 3,406,851 2,943,619 1,080,830 2,016,951 1,823,111 16.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 37,350 - -
Div Payout % - - - - - 54.43% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 4,536,542 3,876,379 3,406,851 2,943,619 1,080,830 2,016,951 1,823,111 16.39%
NOSH 1,637,741 1,588,680 1,541,561 1,494,223 1,080,830 1,067,170 1,066,147 7.40%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.33% 17.67% 20.16% 21.46% 19.03% 20.84% 24.72% -
ROE 3.30% 3.60% 4.75% 5.23% 5.56% 3.40% 4.05% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 57.76 55.42 57.36 50.96 67.46 62.33 53.35 1.33%
EPS 9.14 8.78 10.50 10.30 5.56 6.43 6.93 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.77 2.44 2.21 1.97 1.00 1.89 1.71 8.36%
Adjusted Per Share Value based on latest NOSH - 1,494,223
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.78 38.88 39.05 33.63 32.20 29.37 25.12 8.84%
EPS 6.61 6.16 7.15 6.80 2.66 3.03 3.26 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
NAPS 2.0033 1.7118 1.5044 1.2999 0.4773 0.8907 0.8051 16.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.40 4.22 3.83 4.07 4.54 2.81 2.03 -
P/RPS 7.62 7.61 6.68 7.99 6.73 4.51 3.81 12.23%
P/EPS 48.16 48.07 36.48 39.51 81.59 43.70 29.29 8.63%
EY 2.08 2.08 2.74 2.53 1.23 2.29 3.41 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.59 1.73 1.73 2.07 4.54 1.49 1.19 4.94%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 13/03/15 26/02/14 27/02/13 28/02/12 -
Price 4.20 4.50 3.52 3.99 3.88 3.12 2.15 -
P/RPS 7.27 8.12 6.14 7.83 5.75 5.01 4.03 10.32%
P/EPS 45.97 51.26 33.52 38.74 69.73 48.52 31.02 6.76%
EY 2.18 1.95 2.98 2.58 1.43 2.06 3.22 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
P/NAPS 1.52 1.84 1.59 2.03 3.88 1.65 1.26 3.17%

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