[BIMB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.37%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 912,736 874,542 802,562 744,485 696,026 641,585 481,315 11.24%
PBT 270,826 226,927 203,989 194,464 196,693 178,361 110,624 16.07%
Tax -67,980 -68,600 -69,319 -55,360 -53,931 -58,006 -59,025 2.37%
NP 202,846 158,327 134,670 139,104 142,762 120,355 51,599 25.60%
-
NP to SH 183,434 140,606 119,822 125,297 75,459 60,553 16,316 49.61%
-
Tax Rate 25.10% 30.23% 33.98% 28.47% 27.42% 32.52% 53.36% -
Total Cost 709,890 716,215 667,892 605,381 553,264 521,230 429,716 8.71%
-
Net Worth 4,602,052 4,099,022 3,377,222 3,061,487 2,134,625 1,066,933 1,791,560 17.01%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 229,283 206,539 188,137 219,531 - - - -
Div Payout % 125.00% 146.89% 157.01% 175.21% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,602,052 4,099,022 3,377,222 3,061,487 2,134,625 1,066,933 1,791,560 17.01%
NOSH 1,637,741 1,588,768 1,542,110 1,493,408 1,067,312 1,066,933 1,066,405 7.40%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 22.22% 18.10% 16.78% 18.68% 20.51% 18.76% 10.72% -
ROE 3.99% 3.43% 3.55% 4.09% 3.54% 5.68% 0.91% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.73 55.05 52.04 49.85 65.21 60.13 45.13 3.57%
EPS 11.20 8.85 7.77 8.39 7.07 5.68 1.53 39.30%
DPS 14.00 13.00 12.20 14.70 0.00 0.00 0.00 -
NAPS 2.81 2.58 2.19 2.05 2.00 1.00 1.68 8.94%
Adjusted Per Share Value based on latest NOSH - 1,493,408
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 40.27 38.59 35.41 32.85 30.71 28.31 21.24 11.24%
EPS 8.09 6.20 5.29 5.53 3.33 2.67 0.72 49.60%
DPS 10.12 9.11 8.30 9.69 0.00 0.00 0.00 -
NAPS 2.0305 1.8085 1.4901 1.3508 0.9418 0.4707 0.7905 17.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.39 4.14 4.01 4.33 4.80 3.02 1.76 -
P/RPS 7.88 7.52 7.71 8.69 7.36 5.02 3.90 12.42%
P/EPS 39.19 46.78 51.61 51.61 67.89 53.21 115.03 -16.41%
EY 2.55 2.14 1.94 1.94 1.47 1.88 0.87 19.60%
DY 3.19 3.14 3.04 3.39 0.00 0.00 0.00 -
P/NAPS 1.56 1.60 1.83 2.11 2.40 3.02 1.05 6.81%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 25/11/14 27/11/13 29/11/12 29/11/11 -
Price 4.30 4.13 3.90 4.27 4.51 2.91 1.80 -
P/RPS 7.72 7.50 7.49 8.57 6.92 4.84 3.99 11.61%
P/EPS 38.39 46.67 50.19 50.89 63.79 51.27 117.65 -17.01%
EY 2.60 2.14 1.99 1.96 1.57 1.95 0.85 20.46%
DY 3.26 3.15 3.13 3.44 0.00 0.00 0.00 -
P/NAPS 1.53 1.60 1.78 2.08 2.26 2.91 1.07 6.13%

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