[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
13-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 40.67%
YoY- 90.58%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,426,350 1,623,788 809,082 2,967,473 2,205,977 1,461,492 726,895 123.18%
PBT 634,175 430,186 220,296 815,384 595,533 401,069 194,387 119.81%
Tax -199,484 -130,165 -66,842 -228,480 -172,031 -116,671 -57,282 129.57%
NP 434,691 300,021 153,454 586,904 423,502 284,398 137,105 115.66%
-
NP to SH 385,411 265,589 135,699 532,329 378,424 253,127 123,455 113.45%
-
Tax Rate 31.46% 30.26% 30.34% 28.02% 28.89% 29.09% 29.47% -
Total Cost 1,991,659 1,323,767 655,628 2,380,569 1,782,475 1,177,094 589,790 124.91%
-
Net Worth 3,372,153 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 10.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 187,855 - - 346,521 219,527 - - -
Div Payout % 48.74% - - 65.10% 58.01% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,372,153 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 2,910,970 10.29%
NOSH 1,539,796 1,538,754 1,535,056 1,493,627 1,493,385 1,493,374 1,492,805 2.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.92% 18.48% 18.97% 19.78% 19.20% 19.46% 18.86% -
ROE 11.43% 7.81% 4.15% 18.09% 12.36% 8.69% 4.24% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 157.58 105.53 52.71 198.68 147.72 97.87 48.69 118.64%
EPS 25.03 17.26 8.84 35.64 25.34 16.95 8.27 109.09%
DPS 12.20 0.00 0.00 23.20 14.70 0.00 0.00 -
NAPS 2.19 2.21 2.13 1.97 2.05 1.95 1.95 8.03%
Adjusted Per Share Value based on latest NOSH - 1,494,223
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.15 71.71 35.73 131.04 97.41 64.54 32.10 123.18%
EPS 17.02 11.73 5.99 23.51 16.71 11.18 5.45 113.50%
DPS 8.30 0.00 0.00 15.30 9.69 0.00 0.00 -
NAPS 1.4891 1.5017 1.4439 1.2994 1.3519 1.286 1.2855 10.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.01 4.04 4.10 4.07 4.33 4.27 4.33 -
P/RPS 2.54 3.83 7.78 2.05 2.93 4.36 8.89 -56.58%
P/EPS 16.02 23.41 46.38 11.42 17.09 25.19 52.36 -54.56%
EY 6.24 4.27 2.16 8.76 5.85 3.97 1.91 120.01%
DY 3.04 0.00 0.00 5.70 3.39 0.00 0.00 -
P/NAPS 1.83 1.83 1.92 2.07 2.11 2.19 2.22 -12.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 29/05/14 -
Price 3.90 4.05 4.00 3.99 4.27 4.27 4.01 -
P/RPS 2.47 3.84 7.59 2.01 2.89 4.36 8.24 -55.17%
P/EPS 15.58 23.46 45.25 11.20 16.85 25.19 48.49 -53.05%
EY 6.42 4.26 2.21 8.93 5.93 3.97 2.06 113.21%
DY 3.13 0.00 0.00 5.81 3.44 0.00 0.00 -
P/NAPS 1.78 1.83 1.88 2.03 2.08 2.19 2.06 -9.27%

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