[BIMB] YoY 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- -10.34%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 814,706 734,597 707,448 590,260 502,261 415,198 340,702 12.32%
PBT 209,890 206,682 213,039 173,262 153,569 75,644 83,060 13.15%
Tax -63,323 -59,389 -72,032 -54,355 -33,863 -31,013 -7,923 31.92%
NP 146,567 147,293 141,007 118,907 119,706 44,631 75,137 9.31%
-
NP to SH 129,890 129,672 69,581 58,194 62,846 22,548 31,872 20.59%
-
Tax Rate 30.17% 28.73% 33.81% 31.37% 22.05% 41.00% 9.54% -
Total Cost 668,139 587,304 566,441 471,353 382,555 370,567 265,565 13.08%
-
Net Worth 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 16.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div - - 37,351 37,303 37,344 16,029 - -
Div Payout % - - 53.68% 64.10% 59.42% 71.09% - -
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 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 16.09%
NOSH 1,542,636 1,493,916 1,067,193 1,065,824 1,066,994 1,068,625 890,279 7.60%
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 17.99% 20.05% 19.93% 20.14% 23.83% 10.75% 22.05% -
ROE 3.81% 4.45% 3.31% 3.08% 3.55% 1.61% 2.86% -
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 52.81 49.17 66.29 55.38 47.07 38.85 38.27 4.38%
EPS 8.42 8.68 6.52 5.46 5.89 2.11 3.58 12.07%
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 35.95 32.41 31.21 26.04 22.16 18.32 15.03 12.32%
EPS 5.73 5.72 3.07 2.57 2.77 0.99 1.41 20.55%
DPS 0.00 0.00 1.65 1.65 1.65 0.71 0.00 -
NAPS 1.5042 1.2853 0.9276 0.8324 0.7815 0.6177 0.491 16.09%
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 7.65 8.68 6.15 5.56 4.10 0.00 3.53 10.86%
P/EPS 47.98 49.19 62.58 56.41 32.77 0.00 37.71 3.26%
EY 2.08 2.03 1.60 1.77 3.05 0.00 2.65 -3.17%
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 7.67 8.68 6.31 5.56 4.25 0.00 3.11 12.78%
P/EPS 48.10 49.19 64.11 56.41 33.96 0.00 33.24 5.04%
EY 2.08 2.03 1.56 1.77 2.95 0.00 3.01 -4.80%
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