[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.44%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,205,977 1,461,492 726,895 2,809,395 2,080,320 1,384,294 655,279 124.45%
PBT 595,533 401,069 194,387 819,427 598,723 402,030 188,991 114.78%
Tax -172,031 -116,671 -57,282 -256,273 -174,282 -120,351 -48,319 132.98%
NP 423,502 284,398 137,105 563,154 424,441 281,679 140,672 108.35%
-
NP to SH 378,424 253,127 123,455 279,327 219,182 143,723 74,142 196.15%
-
Tax Rate 28.89% 29.09% 29.47% 31.27% 29.11% 29.94% 25.57% -
Total Cost 1,782,475 1,177,094 589,790 2,246,241 1,655,879 1,102,615 514,607 128.75%
-
Net Worth 3,061,441 2,912,080 2,910,970 2,031,878 2,133,158 2,101,962 2,090,911 28.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 219,527 - - 91,866 37,330 37,344 - -
Div Payout % 58.01% - - 32.89% 17.03% 25.98% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,061,441 2,912,080 2,910,970 2,031,878 2,133,158 2,101,962 2,090,911 28.91%
NOSH 1,493,385 1,493,374 1,492,805 1,080,786 1,066,579 1,066,985 1,066,791 25.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.20% 19.46% 18.86% 20.05% 20.40% 20.35% 21.47% -
ROE 12.36% 8.69% 4.24% 13.75% 10.28% 6.84% 3.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 147.72 97.87 48.69 259.94 195.05 129.74 61.43 79.39%
EPS 25.34 16.95 8.27 25.84 20.55 13.47 6.95 136.70%
DPS 14.70 0.00 0.00 8.50 3.50 3.50 0.00 -
NAPS 2.05 1.95 1.95 1.88 2.00 1.97 1.96 3.03%
Adjusted Per Share Value based on latest NOSH - 1,080,830
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 97.41 64.54 32.10 124.06 91.87 61.13 28.94 124.43%
EPS 16.71 11.18 5.45 12.33 9.68 6.35 3.27 196.38%
DPS 9.69 0.00 0.00 4.06 1.65 1.65 0.00 -
NAPS 1.3519 1.286 1.2855 0.8973 0.942 0.9282 0.9233 28.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.33 4.27 4.33 4.54 4.80 4.08 3.33 -
P/RPS 2.93 4.36 8.89 1.75 2.46 3.14 5.42 -33.61%
P/EPS 17.09 25.19 52.36 17.57 23.36 30.29 47.91 -49.67%
EY 5.85 3.97 1.91 5.69 4.28 3.30 2.09 98.48%
DY 3.39 0.00 0.00 1.87 0.73 0.86 0.00 -
P/NAPS 2.11 2.19 2.22 2.41 2.40 2.07 1.70 15.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 26/02/14 27/11/13 28/08/13 28/05/13 -
Price 4.27 4.27 4.01 3.88 4.51 4.18 3.76 -
P/RPS 2.89 4.36 8.24 1.49 2.31 3.22 6.12 -39.33%
P/EPS 16.85 25.19 48.49 15.01 21.95 31.03 54.10 -54.01%
EY 5.93 3.97 2.06 6.66 4.56 3.22 1.85 117.24%
DY 3.44 0.00 0.00 2.19 0.78 0.84 0.00 -
P/NAPS 2.08 2.19 2.06 2.06 2.26 2.12 1.92 5.47%

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