[BIMB] YoY Cumulative 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- 93.85%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,773,256 1,623,788 1,461,492 1,384,294 1,167,209 986,132 1,623,312 1.48%
PBT 438,206 430,186 401,069 402,030 340,600 289,178 377,655 2.50%
Tax -122,452 -130,165 -116,671 -120,351 -101,971 -74,138 -120,233 0.30%
NP 315,754 300,021 284,398 281,679 238,629 215,040 257,422 3.45%
-
NP to SH 278,966 265,589 253,127 143,723 123,100 114,206 135,879 12.72%
-
Tax Rate 27.94% 30.26% 29.09% 29.94% 29.94% 25.64% 31.84% -
Total Cost 1,457,502 1,323,767 1,177,094 1,102,615 928,580 771,092 1,365,890 1.08%
-
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 - - - 37,344 37,335 37,322 15,998 -
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 7.10% 7.81% 8.69% 6.84% 6.52% 6.45% 9.73% -
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 112.00 105.53 97.87 129.74 109.42 92.48 152.20 -4.97%
EPS 17.62 17.26 16.95 13.47 11.54 10.71 12.74 5.54%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 1.50 -
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 78.31 71.71 64.54 61.13 51.54 43.55 71.68 1.48%
EPS 12.32 11.73 11.18 6.35 5.44 5.04 6.00 12.72%
DPS 0.00 0.00 0.00 1.65 1.65 1.65 0.71 -
NAPS 1.7339 1.5017 1.286 0.9282 0.8338 0.7817 0.617 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 3.48 3.83 4.36 3.14 2.81 2.09 0.00 -
P/EPS 22.13 23.41 25.19 30.29 26.69 18.02 0.00 -
EY 4.52 4.27 3.97 3.30 3.75 5.55 0.00 -
DY 0.00 0.00 0.00 0.86 1.14 1.81 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 3.57 3.84 4.36 3.22 2.81 2.16 0.00 -
P/EPS 22.70 23.46 25.19 31.03 26.69 18.67 0.00 -
EY 4.41 4.26 3.97 3.22 3.75 5.36 0.00 -
DY 0.00 0.00 0.00 0.84 1.14 1.75 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