[BIMB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 105.26%
YoY- 66.51%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 761,496 744,485 734,597 726,895 729,075 696,026 707,448 5.01%
PBT 219,851 194,464 206,682 194,387 220,704 196,693 213,039 2.11%
Tax -56,449 -55,360 -59,389 -57,282 -81,991 -53,931 -72,032 -14.96%
NP 163,402 139,104 147,293 137,105 138,713 142,762 141,007 10.29%
-
NP to SH 153,905 125,297 129,672 123,455 60,145 75,459 69,581 69.51%
-
Tax Rate 25.68% 28.47% 28.73% 29.47% 37.15% 27.42% 33.81% -
Total Cost 598,094 605,381 587,304 589,790 590,362 553,264 566,441 3.68%
-
Net Worth 2,943,619 3,061,487 2,913,138 2,910,970 1,080,830 2,134,625 2,102,370 25.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 219,531 - - - - 37,351 -
Div Payout % - 175.21% - - - - 53.68% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,943,619 3,061,487 2,913,138 2,910,970 1,080,830 2,134,625 2,102,370 25.07%
NOSH 1,494,223 1,493,408 1,493,916 1,492,805 1,080,830 1,067,312 1,067,193 25.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.46% 18.68% 20.05% 18.86% 19.03% 20.51% 19.93% -
ROE 5.23% 4.09% 4.45% 4.24% 5.56% 3.54% 3.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.96 49.85 49.17 48.69 67.46 65.21 66.29 -16.04%
EPS 10.30 8.39 8.68 8.27 5.56 7.07 6.52 35.52%
DPS 0.00 14.70 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.97 2.05 1.95 1.95 1.00 2.00 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 1,492,805
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.60 32.85 32.41 32.07 32.17 30.71 31.21 5.02%
EPS 6.79 5.53 5.72 5.45 2.65 3.33 3.07 69.50%
DPS 0.00 9.69 0.00 0.00 0.00 0.00 1.65 -
NAPS 1.2988 1.3508 1.2853 1.2844 0.4769 0.9418 0.9276 25.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.07 4.33 4.27 4.33 4.54 4.80 4.08 -
P/RPS 7.99 8.69 8.68 8.89 6.73 7.36 6.15 19.00%
P/EPS 39.51 51.61 49.19 52.36 81.59 67.89 62.58 -26.34%
EY 2.53 1.94 2.03 1.91 1.23 1.47 1.60 35.61%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 2.07 2.11 2.19 2.22 4.54 2.40 2.07 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/03/15 25/11/14 28/08/14 29/05/14 26/02/14 27/11/13 28/08/13 -
Price 3.99 4.27 4.27 4.01 3.88 4.51 4.18 -
P/RPS 7.83 8.57 8.68 8.24 5.75 6.92 6.31 15.42%
P/EPS 38.74 50.89 49.19 48.49 69.73 63.79 64.11 -28.45%
EY 2.58 1.96 2.03 2.06 1.43 1.57 1.56 39.72%
DY 0.00 3.44 0.00 0.00 0.00 0.00 0.84 -
P/NAPS 2.03 2.08 2.19 2.06 3.88 2.26 2.12 -2.84%

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