[BIMB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.54%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,768,588 2,621,116 2,473,953 2,411,725 2,334,418 2,307,796 2,036,192 22.75%
PBT 804,060 755,964 717,439 691,948 681,200 669,352 567,600 26.16%
Tax -240,702 -193,276 -219,808 -213,302 -203,942 -190,464 -160,394 31.10%
NP 563,358 562,688 497,631 478,645 477,258 478,888 407,206 24.18%
-
NP to SH 287,446 296,568 252,269 244,870 246,200 259,624 204,406 25.54%
-
Tax Rate 29.94% 25.57% 30.64% 30.83% 29.94% 28.45% 28.26% -
Total Cost 2,205,230 2,058,428 1,976,322 1,933,080 1,857,160 1,828,908 1,628,986 22.39%
-
Net Worth 2,101,962 2,090,911 2,016,037 1,066,812 1,888,102 1,910,883 1,824,291 9.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 74,689 - 74,668 49,784 74,670 - 37,339 58.82%
Div Payout % 25.98% - 29.60% 20.33% 30.33% - 18.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,101,962 2,090,911 2,016,037 1,066,812 1,888,102 1,910,883 1,824,291 9.91%
NOSH 1,066,985 1,066,791 1,066,686 1,066,812 1,066,724 1,067,532 1,066,837 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.35% 21.47% 20.11% 19.85% 20.44% 20.75% 20.00% -
ROE 13.68% 14.18% 12.51% 22.95% 13.04% 13.59% 11.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 259.48 245.70 231.93 226.07 218.84 216.18 190.86 22.74%
EPS 26.94 27.80 23.65 22.96 23.08 24.32 19.16 25.53%
DPS 7.00 0.00 7.00 4.67 7.00 0.00 3.50 58.80%
NAPS 1.97 1.96 1.89 1.00 1.77 1.79 1.71 9.90%
Adjusted Per Share Value based on latest NOSH - 1,066,933
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 122.15 115.65 109.15 106.41 103.00 101.82 89.84 22.75%
EPS 12.68 13.08 11.13 10.80 10.86 11.45 9.02 25.51%
DPS 3.30 0.00 3.29 2.20 3.29 0.00 1.65 58.80%
NAPS 0.9274 0.9225 0.8895 0.4707 0.8331 0.8431 0.8049 9.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.08 3.33 2.81 3.02 3.08 2.36 2.03 -
P/RPS 1.57 1.36 1.21 1.34 1.41 1.09 1.06 29.96%
P/EPS 15.14 11.98 11.88 13.16 13.34 9.70 10.59 26.93%
EY 6.60 8.35 8.42 7.60 7.49 10.31 9.44 -21.24%
DY 1.72 0.00 2.49 1.55 2.27 0.00 1.72 0.00%
P/NAPS 2.07 1.70 1.49 3.02 1.74 1.32 1.19 44.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 29/11/12 16/08/12 28/05/12 28/02/12 -
Price 4.18 3.76 3.12 2.91 3.08 2.49 2.15 -
P/RPS 1.61 1.53 1.35 1.29 1.41 1.15 1.13 26.64%
P/EPS 15.52 13.53 13.19 12.68 13.34 10.24 11.22 24.17%
EY 6.44 7.39 7.58 7.89 7.49 9.77 8.91 -19.47%
DY 1.67 0.00 2.24 1.60 2.27 0.00 1.63 1.63%
P/NAPS 2.12 1.92 1.65 2.91 1.74 1.39 1.26 41.50%

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