[BIMB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -0.54%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 3,235,133 2,941,302 2,773,760 2,411,725 1,956,596 1,778,281 1,415,662 11.64%
PBT 845,566 794,044 798,297 691,948 533,069 406,051 408,814 10.16%
Tax -265,978 -229,374 -232,376 -213,302 -177,550 -128,545 -34,668 31.19%
NP 579,588 564,669 565,921 478,645 355,518 277,506 374,146 6.00%
-
NP to SH 513,881 504,565 292,242 244,870 174,029 146,124 203,726 13.12%
-
Tax Rate 31.46% 28.89% 29.11% 30.83% 33.31% 31.66% 8.48% -
Total Cost 2,655,545 2,376,633 2,207,838 1,933,080 1,601,077 1,500,775 1,041,516 13.28%
-
Net Worth 3,372,153 3,061,441 2,133,158 1,066,812 1,791,478 1,450,885 1,149,580 15.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Div 250,473 292,703 49,773 49,784 49,763 13,716 - -
Div Payout % 48.74% 58.01% 17.03% 20.33% 28.59% 9.39% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Net Worth 3,372,153 3,061,441 2,133,158 1,066,812 1,791,478 1,450,885 1,149,580 15.42%
NOSH 1,539,796 1,493,385 1,066,579 1,066,812 1,066,356 1,066,827 891,147 7.56%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
NP Margin 17.92% 19.20% 20.40% 19.85% 18.17% 15.61% 26.43% -
ROE 15.24% 16.48% 13.70% 22.95% 9.71% 10.07% 17.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 210.10 196.96 260.06 226.07 183.48 166.69 158.86 3.79%
EPS 33.37 33.79 27.40 22.96 16.32 13.70 22.85 5.17%
DPS 16.27 19.60 4.67 4.67 4.67 1.29 0.00 -
NAPS 2.19 2.05 2.00 1.00 1.68 1.36 1.29 7.30%
Adjusted Per Share Value based on latest NOSH - 1,066,933
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 142.86 129.89 122.49 106.50 86.40 78.53 62.51 11.64%
EPS 22.69 22.28 12.91 10.81 7.69 6.45 9.00 13.11%
DPS 11.06 12.93 2.20 2.20 2.20 0.61 0.00 -
NAPS 1.4891 1.3519 0.942 0.4711 0.7911 0.6407 0.5076 15.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/03/08 -
Price 4.01 4.33 4.80 3.02 1.76 1.23 1.16 -
P/RPS 1.91 2.20 1.85 1.34 0.96 0.74 0.73 13.67%
P/EPS 12.02 12.82 17.52 13.16 10.78 8.98 5.07 12.19%
EY 8.32 7.80 5.71 7.60 9.27 11.14 19.71 -10.85%
DY 4.06 4.53 0.97 1.55 2.65 1.05 0.00 -
P/NAPS 1.83 2.11 2.40 3.02 1.05 0.90 0.90 9.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/11/15 25/11/14 27/11/13 29/11/12 29/11/11 26/11/10 28/05/08 -
Price 3.90 4.27 4.51 2.91 1.80 1.21 1.12 -
P/RPS 1.86 2.17 1.73 1.29 0.98 0.73 0.71 13.69%
P/EPS 11.69 12.64 16.46 12.68 11.03 8.83 4.90 12.28%
EY 8.56 7.91 6.08 7.89 9.07 11.32 20.41 -10.93%
DY 4.17 4.59 1.03 1.60 2.59 1.06 0.00 -
P/NAPS 1.78 2.08 2.26 2.91 1.07 0.89 0.87 10.00%

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
Post a Comment