[BIMB] QoQ TTM 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- 17.65%

YoY- 25.67%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	2,967,473	2,935,052	2,886,593	2,859,444	2,787,828	2,723,912	2,669,471	7.28%
YoY %	1.10%	1.68%	0.95%	2.57%	2.35%	2.04%	-	-
Horiz. %	111.16%	109.95%	108.13%	107.12%	104.43%	102.04%	100.00%	-
PBT	815,384	816,237	818,466	824,823	819,427	797,201	778,869	3.09%
YoY %	-0.10%	-0.27%	-0.77%	0.66%	2.79%	2.35%	-	-
Horiz. %	104.69%	104.80%	105.08%	105.90%	105.21%	102.35%	100.00%	-
Tax	-228,480	-254,022	-252,593	-265,236	-256,273	-234,113	-238,188	-2.72%
YoY %	10.06%	-0.57%	4.77%	-3.50%	-9.47%	1.71%	-	-
Horiz. %	95.92%	106.65%	106.05%	111.36%	107.59%	98.29%	100.00%	-
NP	586,904	562,215	565,873	559,587	563,154	563,088	540,681	5.60%
YoY %	4.39%	-0.65%	1.12%	-0.63%	0.01%	4.14%	-	-
Horiz. %	108.55%	103.98%	104.66%	103.50%	104.16%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	532,329	438,569	388,731	328,640	279,327	287,798	272,892	55.93%
YoY %	21.38%	12.82%	18.28%	17.65%	-2.94%	5.46%	-	-
Horiz. %	195.07%	160.71%	142.45%	120.43%	102.36%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.02%	31.12%	30.86%	32.16%	31.27%	29.37%	30.58%	-
YoY %	-9.96%	0.84%	-4.04%	2.85%	6.47%	-3.96%	-	-
Horiz. %	91.63%	101.77%	100.92%	105.17%	102.26%	96.04%	100.00%	-
Total Cost	2,380,569	2,372,837	2,320,720	2,299,857	2,224,674	2,160,824	2,128,790	7.71%
YoY %	0.33%	2.25%	0.91%	3.38%	2.95%	1.50%	-	-
Horiz. %	111.83%	111.46%	109.02%	108.04%	104.50%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-3.85%	5.09%	0.07%	169.33%	-49.37%	1.53%	-	-
Horiz. %	140.01%	145.62%	138.56%	138.46%	51.41%	101.53%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	219,531	219,531	37,355	74,707	74,707	112,058	74,702	104.76%
YoY %	0.00%	487.69%	-50.00%	0.00%	-33.33%	50.01%	-	-
Horiz. %	293.88%	293.88%	50.01%	100.01%	100.01%	150.01%	100.00%	-
Div Payout %	41.24%	50.06%	9.61%	22.73%	26.75%	38.94%	27.37%	-
YoY %	-17.62%	420.92%	-57.72%	-15.03%	-31.30%	42.27%	-	-
Horiz. %	150.68%	182.90%	35.11%	83.05%	97.73%	142.27%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
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%
YoY %	-3.85%	5.09%	0.07%	169.33%	-49.37%	1.53%	-	-
Horiz. %	140.01%	145.62%	138.56%	138.46%	51.41%	101.53%	100.00%	-
NOSH	1,494,223	1,493,408	1,493,916	1,492,805	1,080,830	1,067,312	1,067,193	25.07%
YoY %	0.05%	-0.03%	0.07%	38.12%	1.27%	0.01%	-	-
Horiz. %	140.01%	139.94%	139.99%	139.88%	101.28%	100.01%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	19.78%	19.16%	19.60%	19.57%	20.20%	20.67%	20.25%	-
YoY %	3.24%	-2.24%	0.15%	-3.12%	-2.27%	2.07%	-	-
Horiz. %	97.68%	94.62%	96.79%	96.64%	99.75%	102.07%	100.00%	-
ROE	18.08%	14.33%	13.34%	11.29%	25.84%	13.48%	12.98%	-
YoY %	26.17%	7.42%	18.16%	-56.31%	91.69%	3.85%	-	-
Horiz. %	139.29%	110.40%	102.77%	86.98%	199.08%	103.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	198.60	196.53	193.22	191.55	257.93	255.21	250.14	-14.22%
YoY %	1.05%	1.71%	0.87%	-25.74%	1.07%	2.03%	-	-
Horiz. %	79.40%	78.57%	77.24%	76.58%	103.11%	102.03%	100.00%	-
EPS	35.63	29.37	26.02	22.01	25.84	26.96	25.57	24.67%
YoY %	21.31%	12.87%	18.22%	-14.82%	-4.15%	5.44%	-	-
Horiz. %	139.34%	114.86%	101.76%	86.08%	101.06%	105.44%	100.00%	-
DPS	14.70	14.70	2.50	5.00	7.00	10.50	7.00	63.76%
YoY %	0.00%	488.00%	-50.00%	-28.57%	-33.33%	50.00%	-	-
Horiz. %	210.00%	210.00%	35.71%	71.43%	100.00%	150.00%	100.00%	-
NAPS	1.97	2.05	1.95	1.95	1.00	2.00	1.97	0.00%
YoY %	-3.90%	5.13%	0.00%	95.00%	-50.00%	1.52%	-	-
Horiz. %	100.00%	104.06%	98.98%	98.98%	50.76%	101.52%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,492,805
RPS	131.04	129.61	127.47	126.27	123.11	120.29	117.88	7.28%
YoY %	1.10%	1.68%	0.95%	2.57%	2.34%	2.04%	-	-
Horiz. %	111.16%	109.95%	108.14%	107.12%	104.44%	102.04%	100.00%	-
EPS	23.51	19.37	17.17	14.51	12.33	12.71	12.05	55.94%
YoY %	21.37%	12.81%	18.33%	17.68%	-2.99%	5.48%	-	-
Horiz. %	195.10%	160.75%	142.49%	120.41%	102.32%	105.48%	100.00%	-
DPS	9.69	9.69	1.65	3.30	3.30	4.95	3.30	104.65%
YoY %	0.00%	487.27%	-50.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	293.64%	293.64%	50.00%	100.00%	100.00%	150.00%	100.00%	-
NAPS	1.2999	1.3519	1.2864	1.2855	0.4773	0.9426	0.9284	25.07%
YoY %	-3.85%	5.09%	0.07%	169.33%	-49.36%	1.53%	-	-
Horiz. %	140.02%	145.62%	138.56%	138.46%	51.41%	101.53%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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	2.05	2.20	2.21	2.26	1.76	1.88	1.63	16.46%
YoY %	-6.82%	-0.45%	-2.21%	28.41%	-6.38%	15.34%	-	-
Horiz. %	125.77%	134.97%	135.58%	138.65%	107.98%	115.34%	100.00%	-
P/EPS	11.42	14.74	16.41	19.67	17.57	17.80	15.96	-19.95%
YoY %	-22.52%	-10.18%	-16.57%	11.95%	-1.29%	11.53%	-	-
Horiz. %	71.55%	92.36%	102.82%	123.25%	110.09%	111.53%	100.00%	-
EY	8.75	6.78	6.09	5.08	5.69	5.62	6.27	24.80%
YoY %	29.06%	11.33%	19.88%	-10.72%	1.25%	-10.37%	-	-
Horiz. %	139.55%	108.13%	97.13%	81.02%	90.75%	89.63%	100.00%	-
DY	3.61	3.39	0.59	1.16	1.54	2.19	1.72	63.70%
YoY %	6.49%	474.58%	-49.14%	-24.68%	-29.68%	27.33%	-	-
Horiz. %	209.88%	197.09%	34.30%	67.44%	89.53%	127.33%	100.00%	-
P/NAPS	2.07	2.11	2.19	2.22	4.54	2.40	2.07	0.00%
YoY %	-1.90%	-3.65%	-1.35%	-51.10%	89.17%	15.94%	-	-
Horiz. %	100.00%	101.93%	105.80%	107.25%	219.32%	115.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
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	2.01	2.17	2.21	2.09	1.50	1.77	1.67	13.11%
YoY %	-7.37%	-1.81%	5.74%	39.33%	-15.25%	5.99%	-	-
Horiz. %	120.36%	129.94%	132.34%	125.15%	89.82%	105.99%	100.00%	-
P/EPS	11.20	14.54	16.41	18.21	15.01	16.73	16.35	-22.23%
YoY %	-22.97%	-11.40%	-9.88%	21.32%	-10.28%	2.32%	-	-
Horiz. %	68.50%	88.93%	100.37%	111.38%	91.80%	102.32%	100.00%	-
EY	8.93	6.88	6.09	5.49	6.66	5.98	6.12	28.55%
YoY %	29.80%	12.97%	10.93%	-17.57%	11.37%	-2.29%	-	-
Horiz. %	145.92%	112.42%	99.51%	89.71%	108.82%	97.71%	100.00%	-
DY	3.68	3.44	0.59	1.25	1.80	2.33	1.67	69.09%
YoY %	6.98%	483.05%	-52.80%	-30.56%	-22.75%	39.52%	-	-
Horiz. %	220.36%	205.99%	35.33%	74.85%	107.78%	139.52%	100.00%	-
P/NAPS	2.03	2.08	2.19	2.06	3.88	2.26	2.12	-2.84%
YoY %	-2.40%	-5.02%	6.31%	-46.91%	71.68%	6.60%	-	-
Horiz. %	95.75%	98.11%	103.30%	97.17%	183.02%	106.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos