[BIMB] YoY Annualized Quarter 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- -5.17%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 3,247,576 2,922,984 2,768,588 2,334,418 1,972,264 1,770,885 1,397,878 11.89%
PBT 860,372 802,138 804,060 681,200 578,356 411,987 440,958 9.31%
Tax -260,330 -233,342 -240,702 -203,942 -148,276 -131,163 -36,426 29.97%
NP 600,042 568,796 563,358 477,258 430,080 280,824 404,532 5.39%
-
NP to SH 531,178 506,254 287,446 246,200 228,412 148,231 217,728 12.62%
-
Tax Rate 30.26% 29.09% 29.94% 29.94% 25.64% 31.84% 8.26% -
Total Cost 2,647,534 2,354,188 2,205,230 1,857,160 1,542,184 1,490,061 993,346 13.96%
-
Net Worth 3,400,647 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 1,114,496 16.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div - - 74,689 74,670 74,644 17,452 - -
Div Payout % - - 25.98% 30.33% 32.68% 11.77% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Net Worth 3,400,647 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 1,114,496 16.03%
NOSH 1,538,754 1,493,374 1,066,985 1,066,724 1,066,349 1,066,554 891,597 7.54%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
NP Margin 18.48% 19.46% 20.35% 20.44% 21.81% 15.86% 28.94% -
ROE 15.62% 17.38% 13.68% 13.04% 12.90% 10.61% 19.54% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 211.05 195.73 259.48 218.84 184.95 166.04 156.78 4.04%
EPS 34.52 33.90 26.94 23.08 21.42 13.90 24.42 4.72%
DPS 0.00 0.00 7.00 7.00 7.00 1.64 0.00 -
NAPS 2.21 1.95 1.97 1.77 1.66 1.31 1.25 7.89%
Adjusted Per Share Value based on latest NOSH - 1,065,824
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 143.41 129.08 122.26 103.09 87.09 78.20 61.73 11.89%
EPS 23.46 22.36 12.69 10.87 10.09 6.55 9.61 12.63%
DPS 0.00 0.00 3.30 3.30 3.30 0.77 0.00 -
NAPS 1.5017 1.286 0.9282 0.8338 0.7817 0.617 0.4922 16.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 -
Price 4.04 4.27 4.08 3.08 1.93 1.26 1.35 -
P/RPS 1.91 2.18 1.57 1.41 1.04 0.00 0.86 11.22%
P/EPS 11.70 12.60 15.14 13.34 9.01 0.00 5.53 10.50%
EY 8.54 7.94 6.60 7.49 11.10 0.00 18.09 -9.52%
DY 0.00 0.00 1.72 2.27 3.63 0.00 0.00 -
P/NAPS 1.83 2.19 2.07 1.74 1.16 1.26 1.08 7.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 14/09/15 28/08/14 28/08/13 16/08/12 25/08/11 30/08/10 14/03/08 -
Price 4.05 4.27 4.18 3.08 2.00 1.26 1.19 -
P/RPS 1.92 2.18 1.61 1.41 1.08 0.00 0.76 13.15%
P/EPS 11.73 12.60 15.52 13.34 9.34 0.00 4.87 12.43%
EY 8.52 7.94 6.44 7.49 10.71 0.00 20.52 -11.05%
DY 0.00 0.00 1.67 2.27 3.50 0.00 0.00 -
P/NAPS 1.83 2.19 2.12 1.74 1.20 1.26 0.95 9.13%

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