[BIMB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

27-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 52.5%

YoY- 19.35%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	2,647,798	2,426,350	2,205,977	2,080,320	1,808,794	1,467,447	2,074,662	4.14%
YoY %	9.13%	9.99%	6.04%	15.01%	23.26%	-29.27%	-	-
Horiz. %	127.63%	116.95%	106.33%	100.27%	87.18%	70.73%	100.00%	-
PBT	665,133	634,175	595,533	598,723	518,961	399,802	473,727	5.81%
YoY %	4.88%	6.49%	-0.53%	15.37%	29.80%	-15.60%	-	-
Horiz. %	140.40%	133.87%	125.71%	126.39%	109.55%	84.40%	100.00%	-
Tax	-191,052	-199,484	-172,031	-174,282	-159,977	-133,163	-149,970	4.11%
YoY %	4.23%	-15.96%	1.29%	-8.94%	-20.14%	11.21%	-	-
Horiz. %	127.39%	133.02%	114.71%	116.21%	106.67%	88.79%	100.00%	-
NP	474,081	434,691	423,502	424,441	358,984	266,639	323,757	6.55%
YoY %	9.06%	2.64%	-0.22%	18.23%	34.63%	-17.64%	-	-
Horiz. %	146.43%	134.26%	130.81%	131.10%	110.88%	82.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,572	385,411	378,424	219,182	183,653	130,522	170,479	16.17%
YoY %	8.86%	1.85%	72.65%	19.35%	40.71%	-23.44%	-	-
Horiz. %	246.11%	226.08%	221.98%	128.57%	107.73%	76.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.72%	31.46%	28.89%	29.11%	30.83%	33.31%	31.66%	-
YoY %	-8.71%	8.90%	-0.76%	-5.58%	-7.45%	5.21%	-	-
Horiz. %	90.71%	99.37%	91.25%	91.95%	97.38%	105.21%	100.00%	-
Total Cost	2,173,717	1,991,659	1,782,475	1,655,879	1,449,810	1,200,808	1,750,905	3.66%
YoY %	9.14%	11.74%	7.65%	14.21%	20.74%	-31.42%	-	-
Horiz. %	124.15%	113.75%	101.80%	94.57%	82.80%	68.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,089,519	3,372,153	3,061,441	2,133,158	1,066,812	1,791,478	1,450,885	18.83%
YoY %	21.27%	10.15%	43.52%	99.96%	-40.45%	23.47%	-	-
Horiz. %	281.86%	232.42%	211.01%	147.02%	73.53%	123.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	206,061	187,855	219,527	37,330	37,338	37,322	16,002	53.03%
YoY %	9.69%	-14.43%	488.07%	-0.02%	0.04%	133.23%	-	-
Horiz. %	1,287.72%	1,173.95%	1,371.87%	233.28%	233.33%	233.23%	100.00%	-
Div Payout %	49.11%	48.74%	58.01%	17.03%	20.33%	28.59%	9.39%	-
YoY %	0.76%	-15.98%	240.63%	-16.23%	-28.89%	204.47%	-	-
Horiz. %	523.00%	519.06%	617.78%	181.36%	216.51%	304.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	4,089,519	3,372,153	3,061,441	2,133,158	1,066,812	1,791,478	1,450,885	18.83%
YoY %	21.27%	10.15%	43.52%	99.96%	-40.45%	23.47%	-	-
Horiz. %	281.86%	232.42%	211.01%	147.02%	73.53%	123.47%	100.00%	-
NOSH	1,585,085	1,539,796	1,493,385	1,066,579	1,066,812	1,066,356	1,066,827	6.81%
YoY %	2.94%	3.11%	40.02%	-0.02%	0.04%	-0.04%	-	-
Horiz. %	148.58%	144.33%	139.98%	99.98%	100.00%	99.96%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	17.90%	17.92%	19.20%	20.40%	19.85%	18.17%	15.61%	-
YoY %	-0.11%	-6.67%	-5.88%	2.77%	9.25%	16.40%	-	-
Horiz. %	114.67%	114.80%	123.00%	130.69%	127.16%	116.40%	100.00%	-
ROE	10.26%	11.43%	12.36%	10.28%	17.22%	7.29%	11.75%	-
YoY %	-10.24%	-7.52%	20.23%	-40.30%	136.21%	-37.96%	-	-
Horiz. %	87.32%	97.28%	105.19%	87.49%	146.55%	62.04%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	167.04	157.58	147.72	195.05	169.55	137.61	194.47	-2.49%
YoY %	6.00%	6.67%	-24.27%	15.04%	23.21%	-29.24%	-	-
Horiz. %	85.89%	81.03%	75.96%	100.30%	87.19%	70.76%	100.00%	-
EPS	26.47	25.03	25.34	20.55	17.22	12.24	15.98	8.76%
YoY %	5.75%	-1.22%	23.31%	19.34%	40.69%	-23.40%	-	-
Horiz. %	165.64%	156.63%	158.57%	128.60%	107.76%	76.60%	100.00%	-
DPS	13.00	12.20	14.70	3.50	3.50	3.50	1.50	43.27%
YoY %	6.56%	-17.01%	320.00%	0.00%	0.00%	133.33%	-	-
Horiz. %	866.67%	813.33%	980.00%	233.33%	233.33%	233.33%	100.00%	-
NAPS	2.58	2.19	2.05	2.00	1.00	1.68	1.36	11.25%
YoY %	17.81%	6.83%	2.50%	100.00%	-40.48%	23.53%	-	-
Horiz. %	189.71%	161.03%	150.74%	147.06%	73.53%	123.53%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,067,312
RPS	116.92	107.15	97.41	91.87	79.87	64.80	91.62	4.14%
YoY %	9.12%	10.00%	6.03%	15.02%	23.26%	-29.27%	-	-
Horiz. %	127.61%	116.95%	106.32%	100.27%	87.18%	70.73%	100.00%	-
EPS	18.53	17.02	16.71	9.68	8.11	5.76	7.53	16.17%
YoY %	8.87%	1.86%	72.62%	19.36%	40.80%	-23.51%	-	-
Horiz. %	246.08%	226.03%	221.91%	128.55%	107.70%	76.49%	100.00%	-
DPS	9.10	8.30	9.69	1.65	1.65	1.65	0.71	52.91%
YoY %	9.64%	-14.34%	487.27%	0.00%	0.00%	132.39%	-	-
Horiz. %	1,281.69%	1,169.01%	1,364.79%	232.39%	232.39%	232.39%	100.00%	-
NAPS	1.8059	1.4891	1.3519	0.942	0.4711	0.7911	0.6407	18.83%
YoY %	21.27%	10.15%	43.51%	99.96%	-40.45%	23.47%	-	-
Horiz. %	281.86%	232.42%	211.00%	147.03%	73.53%	123.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	4.14	4.01	4.33	4.80	3.02	1.76	1.23	-
P/RPS	2.48	2.54	2.93	2.46	1.78	1.28	0.63	25.63%
YoY %	-2.36%	-13.31%	19.11%	38.20%	39.06%	103.17%	-	-
Horiz. %	393.65%	403.17%	465.08%	390.48%	282.54%	203.17%	100.00%	-
P/EPS	15.64	16.02	17.09	23.36	17.54	14.38	7.70	12.52%
YoY %	-2.37%	-6.26%	-26.84%	33.18%	21.97%	86.75%	-	-
Horiz. %	203.12%	208.05%	221.95%	303.38%	227.79%	186.75%	100.00%	-
EY	6.39	6.24	5.85	4.28	5.70	6.95	12.99	-11.14%
YoY %	2.40%	6.67%	36.68%	-24.91%	-17.99%	-46.50%	-	-
Horiz. %	49.19%	48.04%	45.03%	32.95%	43.88%	53.50%	100.00%	-
DY	3.14	3.04	3.39	0.73	1.16	1.99	1.22	17.04%
YoY %	3.29%	-10.32%	364.38%	-37.07%	-41.71%	63.11%	-	-
Horiz. %	257.38%	249.18%	277.87%	59.84%	95.08%	163.11%	100.00%	-
P/NAPS	1.60	1.83	2.11	2.40	3.02	1.05	0.90	10.05%
YoY %	-12.57%	-13.27%	-12.08%	-20.53%	187.62%	16.67%	-	-
Horiz. %	177.78%	203.33%	234.44%	266.67%	335.56%	116.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	30/11/16	30/11/15	25/11/14	27/11/13	29/11/12	29/11/11	26/11/10	-
Price	4.13	3.90	4.27	4.51	2.91	1.80	1.21	-
P/RPS	2.47	2.47	2.89	2.31	1.72	1.31	0.62	25.88%
YoY %	0.00%	-14.53%	25.11%	34.30%	31.30%	111.29%	-	-
Horiz. %	398.39%	398.39%	466.13%	372.58%	277.42%	211.29%	100.00%	-
P/EPS	15.60	15.58	16.85	21.95	16.90	14.71	7.57	12.79%
YoY %	0.13%	-7.54%	-23.23%	29.88%	14.89%	94.32%	-	-
Horiz. %	206.08%	205.81%	222.59%	289.96%	223.25%	194.32%	100.00%	-
EY	6.41	6.42	5.93	4.56	5.92	6.80	13.21	-11.34%
YoY %	-0.16%	8.26%	30.04%	-22.97%	-12.94%	-48.52%	-	-
Horiz. %	48.52%	48.60%	44.89%	34.52%	44.81%	51.48%	100.00%	-
DY	3.15	3.13	3.44	0.78	1.20	1.94	1.24	16.79%
YoY %	0.64%	-9.01%	341.03%	-35.00%	-38.14%	56.45%	-	-
Horiz. %	254.03%	252.42%	277.42%	62.90%	96.77%	156.45%	100.00%	-
P/NAPS	1.60	1.78	2.08	2.26	2.91	1.07	0.89	10.25%
YoY %	-10.11%	-14.42%	-7.96%	-22.34%	171.96%	20.22%	-	-
Horiz. %	179.78%	200.00%	233.71%	253.93%	326.97%	120.22%	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