[BIMB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.08%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,546,512 3,247,576 2,922,984 2,768,588 2,334,418 1,972,264 1,770,885 12.25%
PBT 876,412 860,372 802,138 804,060 681,200 578,356 411,987 13.39%
Tax -244,904 -260,330 -233,342 -240,702 -203,942 -148,276 -131,163 10.95%
NP 631,508 600,042 568,796 563,358 477,258 430,080 280,824 14.44%
-
NP to SH 557,932 531,178 506,254 287,446 246,200 228,412 148,231 24.69%
-
Tax Rate 27.94% 30.26% 29.09% 29.94% 29.94% 25.64% 31.84% -
Total Cost 2,915,004 2,647,534 2,354,188 2,205,230 1,857,160 1,542,184 1,490,061 11.82%
-
Net Worth 3,926,422 3,400,647 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 18.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 74,689 74,670 74,644 17,452 -
Div Payout % - - - 25.98% 30.33% 32.68% 11.77% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,926,422 3,400,647 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 18.77%
NOSH 1,583,234 1,538,754 1,493,374 1,066,985 1,066,724 1,066,349 1,066,554 6.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.81% 18.48% 19.46% 20.35% 20.44% 21.81% 15.86% -
ROE 14.21% 15.62% 17.38% 13.68% 13.04% 12.90% 10.61% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 224.00 211.05 195.73 259.48 218.84 184.95 166.04 5.11%
EPS 35.24 34.52 33.90 26.94 23.08 21.42 13.90 16.75%
DPS 0.00 0.00 0.00 7.00 7.00 7.00 1.64 -
NAPS 2.48 2.21 1.95 1.97 1.77 1.66 1.31 11.21%
Adjusted Per Share Value based on latest NOSH - 1,067,193
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 156.48 143.29 128.97 122.15 103.00 87.02 78.13 12.26%
EPS 24.62 23.44 22.34 12.68 10.86 10.08 6.54 24.69%
DPS 0.00 0.00 0.00 3.30 3.29 3.29 0.77 -
NAPS 1.7324 1.5004 1.2849 0.9274 0.8331 0.781 0.6165 18.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.90 4.04 4.27 4.08 3.08 1.93 1.26 -
P/RPS 1.74 1.91 2.18 1.57 1.41 1.04 0.00 -
P/EPS 11.07 11.70 12.60 15.14 13.34 9.01 0.00 -
EY 9.04 8.54 7.94 6.60 7.49 11.10 0.00 -
DY 0.00 0.00 0.00 1.72 2.27 3.63 0.00 -
P/NAPS 1.57 1.83 2.19 2.07 1.74 1.16 1.26 3.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 14/09/15 28/08/14 28/08/13 16/08/12 25/08/11 30/08/10 -
Price 4.00 4.05 4.27 4.18 3.08 2.00 1.26 -
P/RPS 1.79 1.92 2.18 1.61 1.41 1.08 0.00 -
P/EPS 11.35 11.73 12.60 15.52 13.34 9.34 0.00 -
EY 8.81 8.52 7.94 6.44 7.49 10.71 0.00 -
DY 0.00 0.00 0.00 1.67 2.27 3.50 0.00 -
P/NAPS 1.61 1.83 2.19 2.12 1.74 1.20 1.26 4.16%

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