[BIMB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.83%
YoY- 9.92%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 884,257 802,562 814,706 809,082 761,496 744,485 734,597 13.12%
PBT 200,261 203,989 209,890 220,296 219,851 194,464 206,682 -2.07%
Tax -22,005 -69,319 -63,323 -66,842 -56,449 -55,360 -59,389 -48.31%
NP 178,256 134,670 146,567 153,454 163,402 139,104 147,293 13.52%
-
NP to SH 161,864 119,822 129,890 135,699 153,905 125,297 129,672 15.88%
-
Tax Rate 10.99% 33.98% 30.17% 30.34% 25.68% 28.47% 28.73% -
Total Cost 706,001 667,892 668,139 655,628 598,094 605,381 587,304 13.01%
-
Net Worth 3,406,851 3,377,222 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 10.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 188,137 - - - 219,531 - -
Div Payout % - 157.01% - - - 175.21% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,406,851 3,377,222 3,409,226 3,269,670 2,943,619 3,061,487 2,913,138 10.96%
NOSH 1,541,561 1,542,110 1,542,636 1,535,056 1,494,223 1,493,408 1,493,916 2.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.16% 16.78% 17.99% 18.97% 21.46% 18.68% 20.05% -
ROE 4.75% 3.55% 3.81% 4.15% 5.23% 4.09% 4.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.36 52.04 52.81 52.71 50.96 49.85 49.17 10.78%
EPS 10.50 7.77 8.42 8.84 10.30 8.39 8.68 13.49%
DPS 0.00 12.20 0.00 0.00 0.00 14.70 0.00 -
NAPS 2.21 2.19 2.21 2.13 1.97 2.05 1.95 8.67%
Adjusted Per Share Value based on latest NOSH - 1,535,056
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.05 35.44 35.98 35.73 33.63 32.88 32.44 13.12%
EPS 7.15 5.29 5.74 5.99 6.80 5.53 5.73 15.85%
DPS 0.00 8.31 0.00 0.00 0.00 9.69 0.00 -
NAPS 1.5044 1.4914 1.5055 1.4439 1.2999 1.3519 1.2864 10.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.83 4.01 4.04 4.10 4.07 4.33 4.27 -
P/RPS 6.68 7.71 7.65 7.78 7.99 8.69 8.68 -15.98%
P/EPS 36.48 51.61 47.98 46.38 39.51 51.61 49.19 -18.02%
EY 2.74 1.94 2.08 2.16 2.53 1.94 2.03 22.06%
DY 0.00 3.04 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 1.73 1.83 1.83 1.92 2.07 2.11 2.19 -14.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 14/09/15 26/05/15 13/03/15 25/11/14 28/08/14 -
Price 3.52 3.90 4.05 4.00 3.99 4.27 4.27 -
P/RPS 6.14 7.49 7.67 7.59 7.83 8.57 8.68 -20.55%
P/EPS 33.52 50.19 48.10 45.25 38.74 50.89 49.19 -22.50%
EY 2.98 1.99 2.08 2.21 2.58 1.96 2.03 29.07%
DY 0.00 3.13 0.00 0.00 0.00 3.44 0.00 -
P/NAPS 1.59 1.78 1.83 1.88 2.03 2.08 2.19 -19.17%

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