[BIMB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.67%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,922,984 2,907,580 2,809,395 2,773,760 2,768,588 2,621,116 2,473,953 11.79%
PBT 802,138 777,548 819,427 798,297 804,060 755,964 717,439 7.74%
Tax -233,342 -229,128 -256,273 -232,376 -240,702 -193,276 -219,808 4.07%
NP 568,796 548,420 563,154 565,921 563,358 562,688 497,631 9.34%
-
NP to SH 506,254 493,820 279,327 292,242 287,446 296,568 252,269 59.30%
-
Tax Rate 29.09% 29.47% 31.27% 29.11% 29.94% 25.57% 30.64% -
Total Cost 2,354,188 2,359,160 2,246,241 2,207,838 2,205,230 2,058,428 1,976,322 12.40%
-
Net Worth 2,912,080 2,910,970 2,031,878 2,133,158 2,101,962 2,090,911 2,016,037 27.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 91,866 49,773 74,689 - 74,668 -
Div Payout % - - 32.89% 17.03% 25.98% - 29.60% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,912,080 2,910,970 2,031,878 2,133,158 2,101,962 2,090,911 2,016,037 27.86%
NOSH 1,493,374 1,492,805 1,080,786 1,066,579 1,066,985 1,066,791 1,066,686 25.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.46% 18.86% 20.05% 20.40% 20.35% 21.47% 20.11% -
ROE 17.38% 16.96% 13.75% 13.70% 13.68% 14.18% 12.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 195.73 194.77 259.94 260.06 259.48 245.70 231.93 -10.72%
EPS 33.90 33.08 25.84 27.40 26.94 27.80 23.65 27.21%
DPS 0.00 0.00 8.50 4.67 7.00 0.00 7.00 -
NAPS 1.95 1.95 1.88 2.00 1.97 1.96 1.89 2.11%
Adjusted Per Share Value based on latest NOSH - 1,067,312
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 129.08 128.40 124.06 122.49 122.26 115.75 109.25 11.79%
EPS 22.36 21.81 12.33 12.91 12.69 13.10 11.14 59.32%
DPS 0.00 0.00 4.06 2.20 3.30 0.00 3.30 -
NAPS 1.286 1.2855 0.8973 0.942 0.9282 0.9233 0.8903 27.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.27 4.33 4.54 4.80 4.08 3.33 2.81 -
P/RPS 2.18 2.22 1.75 1.85 1.57 1.36 1.21 48.22%
P/EPS 12.60 13.09 17.57 17.52 15.14 11.98 11.88 4.01%
EY 7.94 7.64 5.69 5.71 6.60 8.35 8.42 -3.84%
DY 0.00 0.00 1.87 0.97 1.72 0.00 2.49 -
P/NAPS 2.19 2.22 2.41 2.40 2.07 1.70 1.49 29.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 27/11/13 28/08/13 28/05/13 27/02/13 -
Price 4.27 4.01 3.88 4.51 4.18 3.76 3.12 -
P/RPS 2.18 2.06 1.49 1.73 1.61 1.53 1.35 37.76%
P/EPS 12.60 12.12 15.01 16.46 15.52 13.53 13.19 -3.01%
EY 7.94 8.25 6.66 6.08 6.44 7.39 7.58 3.15%
DY 0.00 0.00 2.19 1.03 1.67 0.00 2.24 -
P/NAPS 2.19 2.06 2.06 2.26 2.12 1.92 1.65 20.83%

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