[BIMB] QoQ 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- -3.37%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 814,706 809,082 761,496 744,485 734,597 726,895 729,075 7.70%
PBT 209,890 220,296 219,851 194,464 206,682 194,387 220,704 -3.30%
Tax -63,323 -66,842 -56,449 -55,360 -59,389 -57,282 -81,991 -15.86%
NP 146,567 153,454 163,402 139,104 147,293 137,105 138,713 3.75%
-
NP to SH 129,890 135,699 153,905 125,297 129,672 123,455 60,145 67.31%
-
Tax Rate 30.17% 30.34% 25.68% 28.47% 28.73% 29.47% 37.15% -
Total Cost 668,139 655,628 598,094 605,381 587,304 589,790 590,362 8.62%
-
Net Worth 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 2,910,970 1,080,830 115.53%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 219,531 - - - -
Div Payout % - - - 175.21% - - - -
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 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 2,910,970 1,080,830 115.53%
NOSH 1,542,636 1,535,056 1,494,223 1,493,408 1,493,916 1,492,805 1,080,830 26.84%
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 17.99% 18.97% 21.46% 18.68% 20.05% 18.86% 19.03% -
ROE 3.81% 4.15% 5.23% 4.09% 4.45% 4.24% 5.56% -
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 52.81 52.71 50.96 49.85 49.17 48.69 67.46 -15.09%
EPS 8.42 8.84 10.30 8.39 8.68 8.27 5.56 31.97%
DPS 0.00 0.00 0.00 14.70 0.00 0.00 0.00 -
NAPS 2.21 2.13 1.97 2.05 1.95 1.95 1.00 69.91%
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 35.95 35.70 33.60 32.85 32.41 32.07 32.17 7.70%
EPS 5.73 5.99 6.79 5.53 5.72 5.45 2.65 67.45%
DPS 0.00 0.00 0.00 9.69 0.00 0.00 0.00 -
NAPS 1.5042 1.4426 1.2988 1.3508 1.2853 1.2844 0.4769 115.52%
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 7.65 7.78 7.99 8.69 8.68 8.89 6.73 8.94%
P/EPS 47.98 46.38 39.51 51.61 49.19 52.36 81.59 -29.87%
EY 2.08 2.16 2.53 1.94 2.03 1.91 1.23 42.07%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 1.83 1.92 2.07 2.11 2.19 2.22 4.54 -45.52%
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 7.67 7.59 7.83 8.57 8.68 8.24 5.75 21.24%
P/EPS 48.10 45.25 38.74 50.89 49.19 48.49 69.73 -21.98%
EY 2.08 2.21 2.58 1.96 2.03 2.06 1.43 28.46%
DY 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
P/NAPS 1.83 1.88 2.03 2.08 2.19 2.06 3.88 -39.49%

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