[BIMB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.05%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 729,075 696,026 707,448 655,279 665,159 641,585 590,260 15.07%
PBT 220,704 196,693 213,039 188,991 198,478 178,361 173,262 17.45%
Tax -81,991 -53,931 -72,032 -48,319 -59,831 -58,006 -54,355 31.42%
NP 138,713 142,762 141,007 140,672 138,647 120,355 118,907 10.78%
-
NP to SH 60,145 75,459 69,581 74,142 68,616 60,553 58,194 2.21%
-
Tax Rate 37.15% 27.42% 33.81% 25.57% 30.14% 32.52% 31.37% -
Total Cost 590,362 553,264 566,441 514,607 526,512 521,230 471,353 16.14%
-
Net Worth 1,080,830 2,134,625 2,102,370 2,090,911 2,016,951 1,066,933 1,886,508 -30.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 37,351 - 37,350 - 37,303 -
Div Payout % - - 53.68% - 54.43% - 64.10% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,080,830 2,134,625 2,102,370 2,090,911 2,016,951 1,066,933 1,886,508 -30.94%
NOSH 1,080,830 1,067,312 1,067,193 1,066,791 1,067,170 1,066,933 1,065,824 0.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.03% 20.51% 19.93% 21.47% 20.84% 18.76% 20.14% -
ROE 5.56% 3.54% 3.31% 3.55% 3.40% 5.68% 3.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 67.46 65.21 66.29 61.43 62.33 60.13 55.38 14.01%
EPS 5.56 7.07 6.52 6.95 6.43 5.68 5.46 1.21%
DPS 0.00 0.00 3.50 0.00 3.50 0.00 3.50 -
NAPS 1.00 2.00 1.97 1.96 1.89 1.00 1.77 -31.58%
Adjusted Per Share Value based on latest NOSH - 1,066,791
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.17 30.71 31.21 28.91 29.35 28.31 26.04 15.09%
EPS 2.65 3.33 3.07 3.27 3.03 2.67 2.57 2.05%
DPS 0.00 0.00 1.65 0.00 1.65 0.00 1.65 -
NAPS 0.4769 0.9418 0.9276 0.9225 0.8899 0.4707 0.8324 -30.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.54 4.80 4.08 3.33 2.81 3.02 3.08 -
P/RPS 6.73 7.36 6.15 5.42 4.51 5.02 5.56 13.53%
P/EPS 81.59 67.89 62.58 47.91 43.70 53.21 56.41 27.80%
EY 1.23 1.47 1.60 2.09 2.29 1.88 1.77 -21.49%
DY 0.00 0.00 0.86 0.00 1.25 0.00 1.14 -
P/NAPS 4.54 2.40 2.07 1.70 1.49 3.02 1.74 89.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 28/05/13 27/02/13 29/11/12 16/08/12 -
Price 3.88 4.51 4.18 3.76 3.12 2.91 3.08 -
P/RPS 5.75 6.92 6.31 6.12 5.01 4.84 5.56 2.25%
P/EPS 69.73 63.79 64.11 54.10 48.52 51.27 56.41 15.13%
EY 1.43 1.57 1.56 1.85 2.06 1.95 1.77 -13.22%
DY 0.00 0.00 0.84 0.00 1.12 0.00 1.14 -
P/NAPS 3.88 2.26 2.12 1.92 1.65 2.91 1.74 70.43%

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