[BIMB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.32%
YoY- -7.13%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 696,026 707,448 655,279 665,159 641,585 590,260 576,949 13.31%
PBT 196,693 213,039 188,991 198,478 178,361 173,262 167,338 11.36%
Tax -53,931 -72,032 -48,319 -59,831 -58,006 -54,355 -47,616 8.64%
NP 142,762 141,007 140,672 138,647 120,355 118,907 119,722 12.43%
-
NP to SH 75,459 69,581 74,142 68,616 60,553 58,194 64,906 10.55%
-
Tax Rate 27.42% 33.81% 25.57% 30.14% 32.52% 31.37% 28.45% -
Total Cost 553,264 566,441 514,607 526,512 521,230 471,353 457,227 13.54%
-
Net Worth 2,134,625 2,102,370 2,090,911 2,016,951 1,066,933 1,886,508 1,910,883 7.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 37,351 - 37,350 - 37,303 - -
Div Payout % - 53.68% - 54.43% - 64.10% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,134,625 2,102,370 2,090,911 2,016,951 1,066,933 1,886,508 1,910,883 7.65%
NOSH 1,067,312 1,067,193 1,066,791 1,067,170 1,066,933 1,065,824 1,067,532 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.51% 19.93% 21.47% 20.84% 18.76% 20.14% 20.75% -
ROE 3.54% 3.31% 3.55% 3.40% 5.68% 3.08% 3.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.21 66.29 61.43 62.33 60.13 55.38 54.05 13.31%
EPS 7.07 6.52 6.95 6.43 5.68 5.46 6.08 10.57%
DPS 0.00 3.50 0.00 3.50 0.00 3.50 0.00 -
NAPS 2.00 1.97 1.96 1.89 1.00 1.77 1.79 7.66%
Adjusted Per Share Value based on latest NOSH - 1,067,170
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.71 31.21 28.91 29.35 28.31 26.04 25.46 13.30%
EPS 3.33 3.07 3.27 3.03 2.67 2.57 2.86 10.66%
DPS 0.00 1.65 0.00 1.65 0.00 1.65 0.00 -
NAPS 0.9418 0.9276 0.9225 0.8899 0.4707 0.8324 0.8431 7.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.80 4.08 3.33 2.81 3.02 3.08 2.36 -
P/RPS 7.36 6.15 5.42 4.51 5.02 5.56 4.37 41.51%
P/EPS 67.89 62.58 47.91 43.70 53.21 56.41 38.82 45.10%
EY 1.47 1.60 2.09 2.29 1.88 1.77 2.58 -31.24%
DY 0.00 0.86 0.00 1.25 0.00 1.14 0.00 -
P/NAPS 2.40 2.07 1.70 1.49 3.02 1.74 1.32 48.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 27/02/13 29/11/12 16/08/12 28/05/12 -
Price 4.51 4.18 3.76 3.12 2.91 3.08 2.49 -
P/RPS 6.92 6.31 6.12 5.01 4.84 5.56 4.61 31.06%
P/EPS 63.79 64.11 54.10 48.52 51.27 56.41 40.95 34.34%
EY 1.57 1.56 1.85 2.06 1.95 1.77 2.44 -25.44%
DY 0.00 0.84 0.00 1.12 0.00 1.14 0.00 -
P/NAPS 2.26 2.12 1.92 1.65 2.91 1.74 1.39 38.22%

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