[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.51%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,310,607 2,426,350 1,623,788 809,082 2,967,473 2,205,977 1,461,492 72.22%
PBT 834,436 634,175 430,186 220,296 815,384 595,533 401,069 62.75%
Tax -221,489 -199,484 -130,165 -66,842 -228,480 -172,031 -116,671 53.13%
NP 612,947 434,691 300,021 153,454 586,904 423,502 284,398 66.61%
-
NP to SH 547,275 385,411 265,589 135,699 532,329 378,424 253,127 66.96%
-
Tax Rate 26.54% 31.46% 30.26% 30.34% 28.02% 28.89% 29.09% -
Total Cost 2,697,660 1,991,659 1,323,767 655,628 2,380,569 1,782,475 1,177,094 73.56%
-
Net Worth 3,404,103 3,372,153 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 10.93%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 187,918 187,855 - - 346,521 219,527 - -
Div Payout % 34.34% 48.74% - - 65.10% 58.01% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,404,103 3,372,153 3,400,647 3,269,670 2,942,447 3,061,441 2,912,080 10.93%
NOSH 1,540,318 1,539,796 1,538,754 1,535,056 1,493,627 1,493,385 1,493,374 2.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.51% 17.92% 18.48% 18.97% 19.78% 19.20% 19.46% -
ROE 16.08% 11.43% 7.81% 4.15% 18.09% 12.36% 8.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 214.93 157.58 105.53 52.71 198.68 147.72 97.87 68.71%
EPS 35.53 25.03 17.26 8.84 35.64 25.34 16.95 63.56%
DPS 12.20 12.20 0.00 0.00 23.20 14.70 0.00 -
NAPS 2.21 2.19 2.21 2.13 1.97 2.05 1.95 8.67%
Adjusted Per Share Value based on latest NOSH - 1,535,056
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 146.07 107.05 71.64 35.70 130.93 97.33 64.48 72.23%
EPS 24.15 17.00 11.72 5.99 23.49 16.70 11.17 66.96%
DPS 8.29 8.29 0.00 0.00 15.29 9.69 0.00 -
NAPS 1.5019 1.4878 1.5004 1.4426 1.2982 1.3508 1.2849 10.93%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.83 4.01 4.04 4.10 4.07 4.33 4.27 -
P/RPS 1.78 2.54 3.83 7.78 2.05 2.93 4.36 -44.87%
P/EPS 10.78 16.02 23.41 46.38 11.42 17.09 25.19 -43.12%
EY 9.28 6.24 4.27 2.16 8.76 5.85 3.97 75.85%
DY 3.19 3.04 0.00 0.00 5.70 3.39 0.00 -
P/NAPS 1.73 1.83 1.83 1.92 2.07 2.11 2.19 -14.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 -
Price 3.52 3.90 4.05 4.00 3.99 4.27 4.27 -
P/RPS 1.64 2.47 3.84 7.59 2.01 2.89 4.36 -47.79%
P/EPS 9.91 15.58 23.46 45.25 11.20 16.85 25.19 -46.21%
EY 10.09 6.42 4.26 2.21 8.93 5.93 3.97 85.92%
DY 3.47 3.13 0.00 0.00 5.81 3.44 0.00 -
P/NAPS 1.59 1.78 1.83 1.88 2.03 2.08 2.19 -19.17%

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