[BIMB] QoQ 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- -10.34%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 655,279 665,159 641,585 590,260 576,949 568,745 481,315 22.81%
PBT 188,991 198,478 178,361 173,262 167,338 167,798 110,624 42.86%
Tax -48,319 -59,831 -58,006 -54,355 -47,616 -27,231 -59,025 -12.47%
NP 140,672 138,647 120,355 118,907 119,722 140,567 51,599 95.03%
-
NP to SH 74,142 68,616 60,553 58,194 64,906 73,884 16,316 174.09%
-
Tax Rate 25.57% 30.14% 32.52% 31.37% 28.45% 16.23% 53.36% -
Total Cost 514,607 526,512 521,230 471,353 457,227 428,178 429,716 12.75%
-
Net Worth 2,090,911 2,016,951 1,066,933 1,886,508 1,910,883 1,823,111 1,791,560 10.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 37,350 - 37,303 - - - -
Div Payout % - 54.43% - 64.10% - - - -
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 2,016,951 1,066,933 1,886,508 1,910,883 1,823,111 1,791,560 10.83%
NOSH 1,066,791 1,067,170 1,066,933 1,065,824 1,067,532 1,066,147 1,066,405 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% 20.84% 18.76% 20.14% 20.75% 24.72% 10.72% -
ROE 3.55% 3.40% 5.68% 3.08% 3.40% 4.05% 0.91% -
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 62.33 60.13 55.38 54.05 53.35 45.13 22.79%
EPS 6.95 6.43 5.68 5.46 6.08 6.93 1.53 174.02%
DPS 0.00 3.50 0.00 3.50 0.00 0.00 0.00 -
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 28.94 29.37 28.33 26.07 25.48 25.12 21.25 22.84%
EPS 3.27 3.03 2.67 2.57 2.87 3.26 0.72 173.99%
DPS 0.00 1.65 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.9233 0.8907 0.4711 0.8331 0.8438 0.8051 0.7911 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 4.51 5.02 5.56 4.37 3.81 3.90 24.50%
P/EPS 47.91 43.70 53.21 56.41 38.82 29.29 115.03 -44.19%
EY 2.09 2.29 1.88 1.77 2.58 3.41 0.87 79.27%
DY 0.00 1.25 0.00 1.14 0.00 0.00 0.00 -
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 5.01 4.84 5.56 4.61 4.03 3.99 32.96%
P/EPS 54.10 48.52 51.27 56.41 40.95 31.02 117.65 -40.39%
EY 1.85 2.06 1.95 1.77 2.44 3.22 0.85 67.86%
DY 0.00 1.12 0.00 1.14 0.00 0.00 0.00 -
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