[BIMB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.13%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,552,283 2,473,953 2,445,412 2,227,379 2,135,187 2,036,192 1,976,354 18.57%
PBT 739,092 717,439 715,615 619,022 599,329 567,600 519,193 26.51%
Tax -220,511 -219,808 -187,208 -188,227 -167,735 -160,394 -121,474 48.75%
NP 518,581 497,631 528,407 430,795 431,594 407,206 397,719 19.33%
-
NP to SH 261,505 252,269 286,393 213,300 217,952 204,406 194,825 21.65%
-
Tax Rate 29.84% 30.64% 26.16% 30.41% 27.99% 28.26% 23.40% -
Total Cost 2,033,702 1,976,322 1,917,005 1,796,584 1,703,593 1,628,986 1,578,635 18.37%
-
Net Worth 2,090,911 2,016,951 1,973,826 1,886,508 1,910,883 1,823,111 1,791,560 10.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 74,654 74,654 37,303 37,303 37,344 37,344 37,344 58.62%
Div Payout % 28.55% 29.59% 13.03% 17.49% 17.13% 18.27% 19.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,090,911 2,016,951 1,973,826 1,886,508 1,910,883 1,823,111 1,791,560 10.83%
NOSH 1,066,791 1,067,170 1,066,933 1,065,824 1,067,532 1,066,147 1,066,405 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.32% 20.11% 21.61% 19.34% 20.21% 20.00% 20.12% -
ROE 12.51% 12.51% 14.51% 11.31% 11.41% 11.21% 10.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 239.25 231.82 229.20 208.98 200.01 190.99 185.33 18.54%
EPS 24.51 23.64 26.84 20.01 20.42 19.17 18.27 21.61%
DPS 7.00 7.00 3.50 3.50 3.50 3.50 3.50 58.67%
NAPS 1.96 1.89 1.85 1.77 1.79 1.71 1.68 10.81%
Adjusted Per Share Value based on latest NOSH - 1,065,824
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 112.71 109.25 107.99 98.36 94.29 89.92 87.27 18.57%
EPS 11.55 11.14 12.65 9.42 9.62 9.03 8.60 21.70%
DPS 3.30 3.30 1.65 1.65 1.65 1.65 1.65 58.67%
NAPS 0.9233 0.8907 0.8716 0.8331 0.8438 0.8051 0.7911 10.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.33 2.81 3.02 3.08 2.36 2.03 1.76 -
P/RPS 1.39 1.21 1.32 1.47 1.18 1.06 0.95 28.85%
P/EPS 13.58 11.89 11.25 15.39 11.56 10.59 9.63 25.72%
EY 7.36 8.41 8.89 6.50 8.65 9.44 10.38 -20.46%
DY 2.10 2.49 1.16 1.14 1.48 1.72 1.99 3.64%
P/NAPS 1.70 1.49 1.63 1.74 1.32 1.19 1.05 37.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 -
Price 3.76 3.12 2.91 3.08 2.49 2.15 1.80 -
P/RPS 1.57 1.35 1.27 1.47 1.24 1.13 0.97 37.81%
P/EPS 15.34 13.20 10.84 15.39 12.20 11.21 9.85 34.32%
EY 6.52 7.58 9.22 6.50 8.20 8.92 10.15 -25.53%
DY 1.86 2.24 1.20 1.14 1.41 1.63 1.94 -2.76%
P/NAPS 1.92 1.65 1.57 1.74 1.39 1.26 1.07 47.61%

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