[BIMB] YoY Cumulative 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- 49.19%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 2,426,350 2,205,977 2,080,320 1,808,794 1,467,447 2,074,662 1,061,747 11.64%
PBT 634,175 595,533 598,723 518,961 399,802 473,727 306,611 10.16%
Tax -199,484 -172,031 -174,282 -159,977 -133,163 -149,970 -26,001 31.19%
NP 434,691 423,502 424,441 358,984 266,639 323,757 280,610 6.00%
-
NP to SH 385,411 378,424 219,182 183,653 130,522 170,479 152,795 13.12%
-
Tax Rate 31.46% 28.89% 29.11% 30.83% 33.31% 31.66% 8.48% -
Total Cost 1,991,659 1,782,475 1,655,879 1,449,810 1,200,808 1,750,905 781,137 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 187,855 219,527 37,330 37,338 37,322 16,002 - -
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 11.43% 12.36% 10.28% 17.22% 7.29% 11.75% 13.29% -
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 157.58 147.72 195.05 169.55 137.61 194.47 119.14 3.79%
EPS 25.03 25.34 20.55 17.22 12.24 15.98 17.14 5.17%
DPS 12.20 14.70 3.50 3.50 3.50 1.50 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 107.05 97.33 91.79 79.81 64.75 91.54 46.85 11.64%
EPS 17.00 16.70 9.67 8.10 5.76 7.52 6.74 13.12%
DPS 8.29 9.69 1.65 1.65 1.65 0.71 0.00 -
NAPS 1.4878 1.3508 0.9412 0.4707 0.7904 0.6402 0.5072 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 2.54 2.93 2.46 1.78 1.28 0.63 0.97 13.68%
P/EPS 16.02 17.09 23.36 17.54 14.38 7.70 6.77 12.16%
EY 6.24 5.85 4.28 5.70 6.95 12.99 14.78 -10.85%
DY 3.04 3.39 0.73 1.16 1.99 1.22 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 2.47 2.89 2.31 1.72 1.31 0.62 0.94 13.73%
P/EPS 15.58 16.85 21.95 16.90 14.71 7.57 6.53 12.28%
EY 6.42 5.93 4.56 5.92 6.80 13.21 15.31 -10.93%
DY 3.13 3.44 0.78 1.20 1.94 1.24 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