[BIMB] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
13-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.83%
YoY- 155.89%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 802,562 814,706 809,082 761,496 744,485 734,597 726,895 6.81%
PBT 203,989 209,890 220,296 219,851 194,464 206,682 194,387 3.26%
Tax -69,319 -63,323 -66,842 -56,449 -55,360 -59,389 -57,282 13.54%
NP 134,670 146,567 153,454 163,402 139,104 147,293 137,105 -1.18%
-
NP to SH 119,822 129,890 135,699 153,905 125,297 129,672 123,455 -1.96%
-
Tax Rate 33.98% 30.17% 30.34% 25.68% 28.47% 28.73% 29.47% -
Total Cost 667,892 668,139 655,628 598,094 605,381 587,304 589,790 8.63%
-
Net Worth 3,377,222 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 2,910,970 10.40%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 188,137 - - - 219,531 - - -
Div Payout % 157.01% - - - 175.21% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,377,222 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 2,910,970 10.40%
NOSH 1,542,110 1,542,636 1,535,056 1,494,223 1,493,408 1,493,916 1,492,805 2.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.78% 17.99% 18.97% 21.46% 18.68% 20.05% 18.86% -
ROE 3.55% 3.81% 4.15% 5.23% 4.09% 4.45% 4.24% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.04 52.81 52.71 50.96 49.85 49.17 48.69 4.53%
EPS 7.77 8.42 8.84 10.30 8.39 8.68 8.27 -4.06%
DPS 12.20 0.00 0.00 0.00 14.70 0.00 0.00 -
NAPS 2.19 2.21 2.13 1.97 2.05 1.95 1.95 8.03%
Adjusted Per Share Value based on latest NOSH - 1,494,223
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.44 35.98 35.73 33.63 32.88 32.44 32.10 6.81%
EPS 5.29 5.74 5.99 6.80 5.53 5.73 5.45 -1.96%
DPS 8.31 0.00 0.00 0.00 9.69 0.00 0.00 -
NAPS 1.4914 1.5055 1.4439 1.2999 1.3519 1.2864 1.2855 10.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.01 4.04 4.10 4.07 4.33 4.27 4.33 -
P/RPS 7.71 7.65 7.78 7.99 8.69 8.68 8.89 -9.04%
P/EPS 51.61 47.98 46.38 39.51 51.61 49.19 52.36 -0.95%
EY 1.94 2.08 2.16 2.53 1.94 2.03 1.91 1.04%
DY 3.04 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 1.83 1.83 1.92 2.07 2.11 2.19 2.22 -12.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 29/05/14 -
Price 3.90 4.05 4.00 3.99 4.27 4.27 4.01 -
P/RPS 7.49 7.67 7.59 7.83 8.57 8.68 8.24 -6.15%
P/EPS 50.19 48.10 45.25 38.74 50.89 49.19 48.49 2.32%
EY 1.99 2.08 2.21 2.58 1.96 2.03 2.06 -2.27%
DY 3.13 0.00 0.00 0.00 3.44 0.00 0.00 -
P/NAPS 1.78 1.83 1.88 2.03 2.08 2.19 2.06 -9.27%

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