[BIMB] QoQ Cumulative 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- 49.5%
YoY- 72.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,623,788 809,082 2,967,473 2,205,977 1,461,492 726,895 2,809,395 -30.68%
PBT 430,186 220,296 815,384 595,533 401,069 194,387 819,427 -34.99%
Tax -130,165 -66,842 -228,480 -172,031 -116,671 -57,282 -256,273 -36.41%
NP 300,021 153,454 586,904 423,502 284,398 137,105 563,154 -34.35%
-
NP to SH 265,589 135,699 532,329 378,424 253,127 123,455 279,327 -3.31%
-
Tax Rate 30.26% 30.34% 28.02% 28.89% 29.09% 29.47% 31.27% -
Total Cost 1,323,767 655,628 2,380,569 1,782,475 1,177,094 589,790 2,246,241 -29.77%
-
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 - - 346,521 219,527 - - 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 7.81% 4.15% 18.09% 12.36% 8.69% 4.24% 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 105.53 52.71 198.68 147.72 97.87 48.69 259.94 -45.26%
EPS 17.26 8.84 35.64 25.34 16.95 8.27 25.84 -23.64%
DPS 0.00 0.00 23.20 14.70 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 71.64 35.70 130.93 97.33 64.48 32.07 123.95 -30.68%
EPS 11.72 5.99 23.49 16.70 11.17 5.45 12.32 -3.28%
DPS 0.00 0.00 15.29 9.69 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 3.83 7.78 2.05 2.93 4.36 8.89 1.75 68.80%
P/EPS 23.41 46.38 11.42 17.09 25.19 52.36 17.57 21.14%
EY 4.27 2.16 8.76 5.85 3.97 1.91 5.69 -17.46%
DY 0.00 0.00 5.70 3.39 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 3.84 7.59 2.01 2.89 4.36 8.24 1.49 88.29%
P/EPS 23.46 45.25 11.20 16.85 25.19 48.49 15.01 34.78%
EY 4.26 2.21 8.93 5.93 3.97 2.06 6.66 -25.82%
DY 0.00 0.00 5.81 3.44 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