[BIMB] QoQ Cumulative Quarter 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- 89.66%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 655,279 2,473,953 1,808,794 1,167,209 576,949 2,036,192 1,467,447 -41.54%
PBT 188,991 717,439 518,961 340,600 167,338 567,600 399,802 -39.28%
Tax -48,319 -219,808 -159,977 -101,971 -47,616 -160,394 -133,163 -49.09%
NP 140,672 497,631 358,984 238,629 119,722 407,206 266,639 -34.68%
-
NP to SH 74,142 252,269 183,653 123,100 64,906 204,406 130,522 -31.38%
-
Tax Rate 25.57% 30.64% 30.83% 29.94% 28.45% 28.26% 33.31% -
Total Cost 514,607 1,976,322 1,449,810 928,580 457,227 1,628,986 1,200,808 -43.12%
-
Net Worth 2,090,911 2,016,037 1,066,812 1,888,102 1,910,883 1,824,291 1,791,478 10.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 74,668 37,338 37,335 - 37,339 37,322 -
Div Payout % - 29.60% 20.33% 30.33% - 18.27% 28.59% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,090,911 2,016,037 1,066,812 1,888,102 1,910,883 1,824,291 1,791,478 10.84%
NOSH 1,066,791 1,066,686 1,066,812 1,066,724 1,067,532 1,066,837 1,066,356 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.47% 20.11% 19.85% 20.44% 20.75% 20.00% 18.17% -
ROE 3.55% 12.51% 17.22% 6.52% 3.40% 11.20% 7.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.43 231.93 169.55 109.42 54.05 190.86 137.61 -41.56%
EPS 6.95 23.65 17.22 11.54 6.08 19.16 12.24 -31.40%
DPS 0.00 7.00 3.50 3.50 0.00 3.50 3.50 -
NAPS 1.96 1.89 1.00 1.77 1.79 1.71 1.68 10.81%
Adjusted Per Share Value based on latest NOSH - 1,065,824
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.91 109.15 79.81 51.50 25.46 89.84 64.75 -41.55%
EPS 3.27 11.13 8.10 5.43 2.86 9.02 5.76 -31.41%
DPS 0.00 3.29 1.65 1.65 0.00 1.65 1.65 -
NAPS 0.9225 0.8895 0.4707 0.8331 0.8431 0.8049 0.7904 10.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.33 2.81 3.02 3.08 2.36 2.03 1.76 -
P/RPS 5.42 1.21 1.78 2.81 4.37 1.06 1.28 161.50%
P/EPS 47.91 11.88 17.54 26.69 38.82 10.59 14.38 122.90%
EY 2.09 8.42 5.70 3.75 2.58 9.44 6.95 -55.08%
DY 0.00 2.49 1.16 1.14 0.00 1.72 1.99 -
P/NAPS 1.70 1.49 3.02 1.74 1.32 1.19 1.05 37.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 -
Price 3.76 3.12 2.91 3.08 2.49 2.15 1.80 -
P/RPS 6.12 1.35 1.72 2.81 4.61 1.13 1.31 179.19%
P/EPS 54.10 13.19 16.90 26.69 40.95 11.22 14.71 138.07%
EY 1.85 7.58 5.92 3.75 2.44 8.91 6.80 -57.98%
DY 0.00 2.24 1.20 1.14 0.00 1.63 1.94 -
P/NAPS 1.92 1.65 2.91 1.74 1.39 1.26 1.07 47.61%

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