[BIMB] YoY Cumulative 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- 89.66%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 1,623,788 1,461,492 1,384,294 1,167,209 986,132 1,623,312 698,939 11.89%
PBT 430,186 401,069 402,030 340,600 289,178 377,655 220,479 9.31%
Tax -130,165 -116,671 -120,351 -101,971 -74,138 -120,233 -18,213 29.97%
NP 300,021 284,398 281,679 238,629 215,040 257,422 202,266 5.39%
-
NP to SH 265,589 253,127 143,723 123,100 114,206 135,879 108,864 12.62%
-
Tax Rate 30.26% 29.09% 29.94% 29.94% 25.64% 31.84% 8.26% -
Total Cost 1,323,767 1,177,094 1,102,615 928,580 771,092 1,365,890 496,673 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 - - 37,344 37,335 37,322 15,998 - -
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 7.81% 8.69% 6.84% 6.52% 6.45% 9.73% 9.77% -
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 105.53 97.87 129.74 109.42 92.48 152.20 78.39 4.04%
EPS 17.26 16.95 13.47 11.54 10.71 12.74 12.21 4.72%
DPS 0.00 0.00 3.50 3.50 3.50 1.50 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 71.64 64.48 61.08 51.50 43.51 71.62 30.84 11.89%
EPS 11.72 11.17 6.34 5.43 5.04 6.00 4.80 12.63%
DPS 0.00 0.00 1.65 1.65 1.65 0.71 0.00 -
NAPS 1.5004 1.2849 0.9274 0.8331 0.781 0.6165 0.4917 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 3.83 4.36 3.14 2.81 2.09 0.00 1.72 11.26%
P/EPS 23.41 25.19 30.29 26.69 18.02 0.00 11.06 10.51%
EY 4.27 3.97 3.30 3.75 5.55 0.00 9.04 -9.51%
DY 0.00 0.00 0.86 1.14 1.81 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 3.84 4.36 3.22 2.81 2.16 0.00 1.52 13.15%
P/EPS 23.46 25.19 31.03 26.69 18.67 0.00 9.75 12.41%
EY 4.26 3.97 3.22 3.75 5.36 0.00 10.26 -11.05%
DY 0.00 0.00 0.84 1.14 1.75 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