[BIMB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.29%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 744,485 734,597 726,895 729,075 696,026 707,448 655,279 8.87%
PBT 194,464 206,682 194,387 220,704 196,693 213,039 188,991 1.91%
Tax -55,360 -59,389 -57,282 -81,991 -53,931 -72,032 -48,319 9.48%
NP 139,104 147,293 137,105 138,713 142,762 141,007 140,672 -0.74%
-
NP to SH 125,297 129,672 123,455 60,145 75,459 69,581 74,142 41.83%
-
Tax Rate 28.47% 28.73% 29.47% 37.15% 27.42% 33.81% 25.57% -
Total Cost 605,381 587,304 589,790 590,362 553,264 566,441 514,607 11.42%
-
Net Worth 3,061,487 2,913,138 2,910,970 1,080,830 2,134,625 2,102,370 2,090,911 28.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 219,531 - - - - 37,351 - -
Div Payout % 175.21% - - - - 53.68% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,061,487 2,913,138 2,910,970 1,080,830 2,134,625 2,102,370 2,090,911 28.91%
NOSH 1,493,408 1,493,916 1,492,805 1,080,830 1,067,312 1,067,193 1,066,791 25.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.68% 20.05% 18.86% 19.03% 20.51% 19.93% 21.47% -
ROE 4.09% 4.45% 4.24% 5.56% 3.54% 3.31% 3.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.85 49.17 48.69 67.46 65.21 66.29 61.43 -12.98%
EPS 8.39 8.68 8.27 5.56 7.07 6.52 6.95 13.36%
DPS 14.70 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.05 1.95 1.95 1.00 2.00 1.97 1.96 3.03%
Adjusted Per Share Value based on latest NOSH - 1,080,830
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.85 32.41 32.07 32.17 30.71 31.21 28.91 8.88%
EPS 5.53 5.72 5.45 2.65 3.33 3.07 3.27 41.89%
DPS 9.69 0.00 0.00 0.00 0.00 1.65 0.00 -
NAPS 1.3508 1.2853 1.2844 0.4769 0.9418 0.9276 0.9225 28.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.33 4.27 4.33 4.54 4.80 4.08 3.33 -
P/RPS 8.69 8.68 8.89 6.73 7.36 6.15 5.42 36.94%
P/EPS 51.61 49.19 52.36 81.59 67.89 62.58 47.91 5.07%
EY 1.94 2.03 1.91 1.23 1.47 1.60 2.09 -4.83%
DY 3.39 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 2.11 2.19 2.22 4.54 2.40 2.07 1.70 15.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 26/02/14 27/11/13 28/08/13 28/05/13 -
Price 4.27 4.27 4.01 3.88 4.51 4.18 3.76 -
P/RPS 8.57 8.68 8.24 5.75 6.92 6.31 6.12 25.14%
P/EPS 50.89 49.19 48.49 69.73 63.79 64.11 54.10 -3.99%
EY 1.96 2.03 2.06 1.43 1.57 1.56 1.85 3.92%
DY 3.44 0.00 0.00 0.00 0.00 0.84 0.00 -
P/NAPS 2.08 2.19 2.06 3.88 2.26 2.12 1.92 5.47%

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