[BIMB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.33%
YoY- 72.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,247,576 3,236,328 2,967,473 2,941,302 2,922,984 2,907,580 2,809,395 10.17%
PBT 860,372 881,184 815,384 794,044 802,138 777,548 819,427 3.31%
Tax -260,330 -267,368 -228,480 -229,374 -233,342 -229,128 -256,273 1.05%
NP 600,042 613,816 586,904 564,669 568,796 548,420 563,154 4.33%
-
NP to SH 531,178 542,796 532,329 504,565 506,254 493,820 279,327 53.67%
-
Tax Rate 30.26% 30.34% 28.02% 28.89% 29.09% 29.47% 31.27% -
Total Cost 2,647,534 2,622,512 2,380,569 2,376,633 2,354,188 2,359,160 2,246,241 11.61%
-
Net Worth 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 2,031,878 41.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 346,521 292,703 - - 91,866 -
Div Payout % - - 65.10% 58.01% - - 32.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 2,031,878 41.09%
NOSH 1,538,754 1,535,056 1,493,627 1,493,385 1,493,374 1,492,805 1,080,786 26.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.48% 18.97% 19.78% 19.20% 19.46% 18.86% 20.05% -
ROE 15.62% 16.60% 18.09% 16.48% 17.38% 16.96% 13.75% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 211.05 210.83 198.68 196.96 195.73 194.77 259.94 -13.00%
EPS 34.52 35.36 35.64 33.79 33.90 33.08 25.84 21.36%
DPS 0.00 0.00 23.20 19.60 0.00 0.00 8.50 -
NAPS 2.21 2.13 1.97 2.05 1.95 1.95 1.88 11.41%
Adjusted Per Share Value based on latest NOSH - 1,493,408
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 143.29 142.79 130.93 129.77 128.97 128.29 123.95 10.17%
EPS 23.44 23.95 23.49 22.26 22.34 21.79 12.32 53.72%
DPS 0.00 0.00 15.29 12.91 0.00 0.00 4.05 -
NAPS 1.5004 1.4426 1.2982 1.3508 1.2849 1.2844 0.8965 41.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.04 4.10 4.07 4.33 4.27 4.33 4.54 -
P/RPS 1.91 1.94 2.05 2.20 2.18 2.22 1.75 6.02%
P/EPS 11.70 11.60 11.42 12.82 12.60 13.09 17.57 -23.80%
EY 8.54 8.62 8.76 7.80 7.94 7.64 5.69 31.18%
DY 0.00 0.00 5.70 4.53 0.00 0.00 1.87 -
P/NAPS 1.83 1.92 2.07 2.11 2.19 2.22 2.41 -16.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 29/05/14 26/02/14 -
Price 4.05 4.00 3.99 4.27 4.27 4.01 3.88 -
P/RPS 1.92 1.90 2.01 2.17 2.18 2.06 1.49 18.47%
P/EPS 11.73 11.31 11.20 12.64 12.60 12.12 15.01 -15.19%
EY 8.52 8.84 8.93 7.91 7.94 8.25 6.66 17.89%
DY 0.00 0.00 5.81 4.59 0.00 0.00 2.19 -
P/NAPS 1.83 1.88 2.03 2.08 2.19 2.06 2.06 -7.60%

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