[BIMB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -12.15%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 665,159 641,585 590,260 576,949 568,745 481,315 502,261 20.49%
PBT 198,478 178,361 173,262 167,338 167,798 110,624 153,569 18.55%
Tax -59,831 -58,006 -54,355 -47,616 -27,231 -59,025 -33,863 45.89%
NP 138,647 120,355 118,907 119,722 140,567 51,599 119,706 10.23%
-
NP to SH 68,616 60,553 58,194 64,906 73,884 16,316 62,846 6.00%
-
Tax Rate 30.14% 32.52% 31.37% 28.45% 16.23% 53.36% 22.05% -
Total Cost 526,512 521,230 471,353 457,227 428,178 429,716 382,555 23.61%
-
Net Worth 2,016,951 1,066,933 1,886,508 1,910,883 1,823,111 1,791,560 1,771,211 9.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 37,350 - 37,303 - - - 37,344 0.01%
Div Payout % 54.43% - 64.10% - - - 59.42% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,016,951 1,066,933 1,886,508 1,910,883 1,823,111 1,791,560 1,771,211 9.00%
NOSH 1,067,170 1,066,933 1,065,824 1,067,532 1,066,147 1,066,405 1,066,994 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.84% 18.76% 20.14% 20.75% 24.72% 10.72% 23.83% -
ROE 3.40% 5.68% 3.08% 3.40% 4.05% 0.91% 3.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.33 60.13 55.38 54.05 53.35 45.13 47.07 20.48%
EPS 6.43 5.68 5.46 6.08 6.93 1.53 5.89 5.99%
DPS 3.50 0.00 3.50 0.00 0.00 0.00 3.50 0.00%
NAPS 1.89 1.00 1.77 1.79 1.71 1.68 1.66 8.99%
Adjusted Per Share Value based on latest NOSH - 1,067,532
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.37 28.33 26.07 25.48 25.12 21.25 22.18 20.48%
EPS 3.03 2.67 2.57 2.87 3.26 0.72 2.78 5.88%
DPS 1.65 0.00 1.65 0.00 0.00 0.00 1.65 0.00%
NAPS 0.8907 0.4711 0.8331 0.8438 0.8051 0.7911 0.7822 9.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.81 3.02 3.08 2.36 2.03 1.76 1.93 -
P/RPS 4.51 5.02 5.56 4.37 3.81 3.90 4.10 6.52%
P/EPS 43.70 53.21 56.41 38.82 29.29 115.03 32.77 21.04%
EY 2.29 1.88 1.77 2.58 3.41 0.87 3.05 -17.31%
DY 1.25 0.00 1.14 0.00 0.00 0.00 1.81 -21.78%
P/NAPS 1.49 3.02 1.74 1.32 1.19 1.05 1.16 18.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 25/08/11 -
Price 3.12 2.91 3.08 2.49 2.15 1.80 2.00 -
P/RPS 5.01 4.84 5.56 4.61 4.03 3.99 4.25 11.53%
P/EPS 48.52 51.27 56.41 40.95 31.02 117.65 33.96 26.71%
EY 2.06 1.95 1.77 2.44 3.22 0.85 2.95 -21.20%
DY 1.12 0.00 1.14 0.00 0.00 0.00 1.75 -25.63%
P/NAPS 1.65 2.91 1.74 1.39 1.26 1.07 1.20 23.53%

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