[BIMB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.08%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,907,580 2,809,395 2,773,760 2,768,588 2,621,116 2,473,953 2,411,725 13.28%
PBT 777,548 819,427 798,297 804,060 755,964 717,439 691,948 8.09%
Tax -229,128 -256,273 -232,376 -240,702 -193,276 -219,808 -213,302 4.89%
NP 548,420 563,154 565,921 563,358 562,688 497,631 478,645 9.50%
-
NP to SH 493,820 279,327 292,242 287,446 296,568 252,269 244,870 59.68%
-
Tax Rate 29.47% 31.27% 29.11% 29.94% 25.57% 30.64% 30.83% -
Total Cost 2,359,160 2,246,241 2,207,838 2,205,230 2,058,428 1,976,322 1,933,080 14.21%
-
Net Worth 2,910,970 2,031,878 2,133,158 2,101,962 2,090,911 2,016,037 1,066,812 95.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 91,866 49,773 74,689 - 74,668 49,784 -
Div Payout % - 32.89% 17.03% 25.98% - 29.60% 20.33% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,910,970 2,031,878 2,133,158 2,101,962 2,090,911 2,016,037 1,066,812 95.38%
NOSH 1,492,805 1,080,786 1,066,579 1,066,985 1,066,791 1,066,686 1,066,812 25.13%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.86% 20.05% 20.40% 20.35% 21.47% 20.11% 19.85% -
ROE 16.96% 13.75% 13.70% 13.68% 14.18% 12.51% 22.95% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.77 259.94 260.06 259.48 245.70 231.93 226.07 -9.46%
EPS 33.08 25.84 27.40 26.94 27.80 23.65 22.96 27.59%
DPS 0.00 8.50 4.67 7.00 0.00 7.00 4.67 -
NAPS 1.95 1.88 2.00 1.97 1.96 1.89 1.00 56.14%
Adjusted Per Share Value based on latest NOSH - 1,067,193
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 128.40 124.06 122.49 122.26 115.75 109.25 106.50 13.29%
EPS 21.81 12.33 12.91 12.69 13.10 11.14 10.81 59.73%
DPS 0.00 4.06 2.20 3.30 0.00 3.30 2.20 -
NAPS 1.2855 0.8973 0.942 0.9282 0.9233 0.8903 0.4711 95.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.33 4.54 4.80 4.08 3.33 2.81 3.02 -
P/RPS 2.22 1.75 1.85 1.57 1.36 1.21 1.34 40.05%
P/EPS 13.09 17.57 17.52 15.14 11.98 11.88 13.16 -0.35%
EY 7.64 5.69 5.71 6.60 8.35 8.42 7.60 0.35%
DY 0.00 1.87 0.97 1.72 0.00 2.49 1.55 -
P/NAPS 2.22 2.41 2.40 2.07 1.70 1.49 3.02 -18.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 27/11/13 28/08/13 28/05/13 27/02/13 29/11/12 -
Price 4.01 3.88 4.51 4.18 3.76 3.12 2.91 -
P/RPS 2.06 1.49 1.73 1.61 1.53 1.35 1.29 36.66%
P/EPS 12.12 15.01 16.46 15.52 13.53 13.19 12.68 -2.96%
EY 8.25 6.66 6.08 6.44 7.39 7.58 7.89 3.02%
DY 0.00 2.19 1.03 1.67 0.00 2.24 1.60 -
P/NAPS 2.06 2.06 2.26 2.12 1.92 1.65 2.91 -20.58%

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