[BIMB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.13%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 3,129,769 2,886,593 2,669,471 2,227,379 1,946,389 1,623,312 1,368,376 11.66%
PBT 844,501 818,466 778,869 619,022 504,641 377,655 315,193 14.04%
Tax -241,974 -252,593 -238,188 -188,227 -92,186 -120,033 -6,668 61.41%
NP 602,527 565,873 540,681 430,795 412,455 257,622 308,525 9.33%
-
NP to SH 544,791 388,731 272,892 213,300 213,109 135,879 163,654 17.38%
-
Tax Rate 28.65% 30.86% 30.58% 30.41% 18.27% 31.78% 2.12% -
Total Cost 2,527,242 2,320,720 2,128,790 1,796,584 1,533,934 1,365,690 1,059,851 12.28%
-
Net Worth 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 16.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div 219,531 37,355 74,702 37,303 37,344 16,029 - -
Div Payout % 40.30% 9.61% 27.37% 17.49% 17.52% 11.80% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Net Worth 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 16.09%
NOSH 1,542,636 1,493,916 1,067,193 1,065,824 1,066,994 1,068,625 890,279 7.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
NP Margin 19.25% 19.60% 20.25% 19.34% 21.19% 15.87% 22.55% -
ROE 15.98% 13.34% 12.98% 11.31% 12.03% 9.71% 14.71% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 202.88 193.22 250.14 208.98 182.42 151.91 153.70 3.77%
EPS 35.32 26.02 25.57 20.01 19.97 12.72 18.38 9.09%
DPS 14.23 2.50 7.00 3.50 3.50 1.50 0.00 -
NAPS 2.21 1.95 1.97 1.77 1.66 1.31 1.25 7.89%
Adjusted Per Share Value based on latest NOSH - 1,065,824
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 138.21 127.47 117.88 98.36 85.95 71.68 60.43 11.65%
EPS 24.06 17.17 12.05 9.42 9.41 6.00 7.23 17.38%
DPS 9.69 1.65 3.30 1.65 1.65 0.71 0.00 -
NAPS 1.5055 1.2864 0.9284 0.8331 0.7822 0.6182 0.4914 16.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 -
Price 4.04 4.27 4.08 3.08 1.93 1.26 1.35 -
P/RPS 1.99 2.21 1.63 1.47 1.06 0.83 0.88 11.49%
P/EPS 11.44 16.41 15.96 15.39 9.66 9.91 7.34 6.09%
EY 8.74 6.09 6.27 6.50 10.35 10.09 13.62 -5.74%
DY 3.52 0.59 1.72 1.14 1.81 1.19 0.00 -
P/NAPS 1.83 2.19 2.07 1.74 1.16 0.96 1.08 7.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 14/09/15 28/08/14 28/08/13 16/08/12 25/08/11 30/08/10 14/03/08 -
Price 4.05 4.27 4.18 3.08 2.00 1.26 1.19 -
P/RPS 2.00 2.21 1.67 1.47 1.10 0.83 0.77 13.56%
P/EPS 11.47 16.41 16.35 15.39 10.01 9.91 6.47 7.93%
EY 8.72 6.09 6.12 6.50 9.99 10.09 15.45 -7.34%
DY 3.51 0.59 1.67 1.14 1.75 1.19 0.00 -
P/NAPS 1.83 2.19 2.12 1.74 1.20 0.96 0.95 9.13%

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