[BIMB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -0.33%

YoY- 72.65%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	3,700,750	3,530,397	3,235,133	2,941,302	2,773,760	2,411,725	1,956,596	11.19%
YoY %	4.83%	9.13%	9.99%	6.04%	15.01%	23.26%	-	-
Horiz. %	189.14%	180.44%	165.34%	150.33%	141.76%	123.26%	100.00%	-
PBT	976,338	886,844	845,566	794,044	798,297	691,948	533,069	10.60%
YoY %	10.09%	4.88%	6.49%	-0.53%	15.37%	29.80%	-	-
Horiz. %	183.15%	166.37%	158.62%	148.96%	149.75%	129.80%	100.00%	-
Tax	-269,313	-254,736	-265,978	-229,374	-232,376	-213,302	-177,550	7.18%
YoY %	-5.72%	4.23%	-15.96%	1.29%	-8.94%	-20.14%	-	-
Horiz. %	151.68%	143.47%	149.80%	129.19%	130.88%	120.14%	100.00%	-
NP	707,025	632,108	579,588	564,669	565,921	478,645	355,518	12.12%
YoY %	11.85%	9.06%	2.64%	-0.22%	18.23%	34.63%	-	-
Horiz. %	198.87%	177.80%	163.03%	158.83%	159.18%	134.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	626,937	559,429	513,881	504,565	292,242	244,870	174,029	23.78%
YoY %	12.07%	8.86%	1.85%	72.65%	19.35%	40.71%	-	-
Horiz. %	360.25%	321.46%	295.28%	289.93%	167.93%	140.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	28.72%	31.46%	28.89%	29.11%	30.83%	33.31%	-
YoY %	-3.97%	-8.71%	8.90%	-0.76%	-5.58%	-7.45%	-	-
Horiz. %	82.80%	86.22%	94.45%	86.73%	87.39%	92.55%	100.00%	-
Total Cost	2,993,725	2,898,289	2,655,545	2,376,633	2,207,838	1,933,080	1,601,077	10.98%
YoY %	3.29%	9.14%	11.74%	7.65%	14.21%	20.74%	-	-
Horiz. %	186.98%	181.02%	165.86%	148.44%	137.90%	120.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,602,052	4,089,519	3,372,153	3,061,441	2,133,158	1,066,812	1,791,478	17.01%
YoY %	12.53%	21.27%	10.15%	43.52%	99.96%	-40.45%	-	-
Horiz. %	256.89%	228.28%	188.23%	170.89%	119.07%	59.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	305,711	274,748	250,473	292,703	49,773	49,784	49,763	35.29%
YoY %	11.27%	9.69%	-14.43%	488.08%	-0.02%	0.04%	-	-
Horiz. %	614.33%	552.11%	503.33%	588.19%	100.02%	100.04%	100.00%	-
Div Payout %	48.76%	49.11%	48.74%	58.01%	17.03%	20.33%	28.59%	-
YoY %	-0.71%	0.76%	-15.98%	240.63%	-16.23%	-28.89%	-	-
Horiz. %	170.55%	171.77%	170.48%	202.90%	59.57%	71.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	4,602,052	4,089,519	3,372,153	3,061,441	2,133,158	1,066,812	1,791,478	17.01%
YoY %	12.53%	21.27%	10.15%	43.52%	99.96%	-40.45%	-	-
Horiz. %	256.89%	228.28%	188.23%	170.89%	119.07%	59.55%	100.00%	-
NOSH	1,637,741	1,585,085	1,539,796	1,493,385	1,066,579	1,066,812	1,066,356	7.40%
YoY %	3.32%	2.94%	3.11%	40.02%	-0.02%	0.04%	-	-
Horiz. %	153.58%	148.65%	144.40%	140.05%	100.02%	100.04%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	19.10%	17.90%	17.92%	19.20%	20.40%	19.85%	18.17%	-
YoY %	6.70%	-0.11%	-6.67%	-5.88%	2.77%	9.25%	-	-
Horiz. %	105.12%	98.51%	98.62%	105.67%	112.27%	109.25%	100.00%	-
ROE	13.62%	13.68%	15.24%	16.48%	13.70%	22.95%	9.71%	-
YoY %	-0.44%	-10.24%	-7.52%	20.29%	-40.31%	136.35%	-	-
Horiz. %	140.27%	140.89%	156.95%	169.72%	141.09%	236.35%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	225.97	222.73	210.10	196.96	260.06	226.07	183.48	3.52%
YoY %	1.45%	6.01%	6.67%	-24.26%	15.04%	23.21%	-	-
Horiz. %	123.16%	121.39%	114.51%	107.35%	141.74%	123.21%	100.00%	-
EPS	38.41	35.29	33.37	33.79	27.40	22.96	16.32	15.31%
YoY %	8.84%	5.75%	-1.24%	23.32%	19.34%	40.69%	-	-
Horiz. %	235.36%	216.24%	204.47%	207.05%	167.89%	140.69%	100.00%	-
DPS	18.67	17.33	16.27	19.60	4.67	4.67	4.67	25.95%
YoY %	7.73%	6.52%	-16.99%	319.70%	0.00%	0.00%	-	-
Horiz. %	399.79%	371.09%	348.39%	419.70%	100.00%	100.00%	100.00%	-
NAPS	2.81	2.58	2.19	2.05	2.00	1.00	1.68	8.94%
YoY %	8.91%	17.81%	6.83%	2.50%	100.00%	-40.48%	-	-
Horiz. %	167.26%	153.57%	130.36%	122.02%	119.05%	59.52%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,493,408
RPS	163.28	155.77	142.74	129.77	122.38	106.41	86.33	11.19%
YoY %	4.82%	9.13%	9.99%	6.04%	15.01%	23.26%	-	-
Horiz. %	189.13%	180.44%	165.34%	150.32%	141.76%	123.26%	100.00%	-
EPS	27.66	24.68	22.67	22.26	12.89	10.80	7.68	23.78%
YoY %	12.07%	8.87%	1.84%	72.69%	19.35%	40.63%	-	-
Horiz. %	360.16%	321.35%	295.18%	289.84%	167.84%	140.63%	100.00%	-
DPS	13.49	12.12	11.05	12.91	2.20	2.20	2.20	35.25%
YoY %	11.30%	9.68%	-14.41%	486.82%	0.00%	0.00%	-	-
Horiz. %	613.18%	550.91%	502.27%	586.82%	100.00%	100.00%	100.00%	-
NAPS	2.0305	1.8044	1.4878	1.3508	0.9412	0.4707	0.7904	17.01%
YoY %	12.53%	21.28%	10.14%	43.52%	99.96%	-40.45%	-	-
Horiz. %	256.90%	228.29%	188.23%	170.90%	119.08%	59.55%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	4.39	4.14	4.01	4.33	4.80	3.02	1.76	-
P/RPS	1.94	1.86	1.91	2.20	1.85	1.34	0.96	12.42%
YoY %	4.30%	-2.62%	-13.18%	18.92%	38.06%	39.58%	-	-
Horiz. %	202.08%	193.75%	198.96%	229.17%	192.71%	139.58%	100.00%	-
P/EPS	11.47	11.73	12.02	12.82	17.52	13.16	10.78	1.03%
YoY %	-2.22%	-2.41%	-6.24%	-26.83%	33.13%	22.08%	-	-
Horiz. %	106.40%	108.81%	111.50%	118.92%	162.52%	122.08%	100.00%	-
EY	8.72	8.52	8.32	7.80	5.71	7.60	9.27	-1.01%
YoY %	2.35%	2.40%	6.67%	36.60%	-24.87%	-18.02%	-	-
Horiz. %	94.07%	91.91%	89.75%	84.14%	61.60%	81.98%	100.00%	-
DY	4.25	4.19	4.06	4.53	0.97	1.55	2.65	8.18%
YoY %	1.43%	3.20%	-10.38%	367.01%	-37.42%	-41.51%	-	-
Horiz. %	160.38%	158.11%	153.21%	170.94%	36.60%	58.49%	100.00%	-
P/NAPS	1.56	1.60	1.83	2.11	2.40	3.02	1.05	6.81%
YoY %	-2.50%	-12.57%	-13.27%	-12.08%	-20.53%	187.62%	-	-
Horiz. %	148.57%	152.38%	174.29%	200.95%	228.57%	287.62%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	30/11/16	30/11/15	25/11/14	27/11/13	29/11/12	29/11/11	-
Price	4.30	4.13	3.90	4.27	4.51	2.91	1.80	-
P/RPS	1.90	1.85	1.86	2.17	1.73	1.29	0.98	11.65%
YoY %	2.70%	-0.54%	-14.29%	25.43%	34.11%	31.63%	-	-
Horiz. %	193.88%	188.78%	189.80%	221.43%	176.53%	131.63%	100.00%	-
P/EPS	11.23	11.70	11.69	12.64	16.46	12.68	11.03	0.29%
YoY %	-4.02%	0.09%	-7.52%	-23.21%	29.81%	14.96%	-	-
Horiz. %	101.81%	106.07%	105.98%	114.60%	149.23%	114.96%	100.00%	-
EY	8.90	8.55	8.56	7.91	6.08	7.89	9.07	-0.31%
YoY %	4.09%	-0.12%	8.22%	30.10%	-22.94%	-13.01%	-	-
Horiz. %	98.13%	94.27%	94.38%	87.21%	67.03%	86.99%	100.00%	-
DY	4.34	4.20	4.17	4.59	1.03	1.60	2.59	8.97%
YoY %	3.33%	0.72%	-9.15%	345.63%	-35.63%	-38.22%	-	-
Horiz. %	167.57%	162.16%	161.00%	177.22%	39.77%	61.78%	100.00%	-
P/NAPS	1.53	1.60	1.78	2.08	2.26	2.91	1.07	6.13%
YoY %	-4.38%	-10.11%	-14.42%	-7.96%	-22.34%	171.96%	-	-
Horiz. %	142.99%	149.53%	166.36%	194.39%	211.21%	271.96%	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