[BIMB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.32%
YoY- -7.13%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Revenue 884,257 761,496 729,075 665,159 568,745 508,907 365,067 12.50%
PBT 200,261 219,851 220,704 198,478 167,798 119,391 73,004 14.38%
Tax -22,005 -56,449 -81,991 -59,831 -27,231 11,689 80,168 -
NP 178,256 163,402 138,713 138,647 140,567 131,080 153,172 2.04%
-
NP to SH 161,864 153,905 60,145 68,616 73,884 64,303 83,403 9.23%
-
Tax Rate 10.99% 25.68% 37.15% 30.14% 16.23% -9.79% -109.81% -
Total Cost 706,001 598,094 590,362 526,512 428,178 377,827 211,895 17.38%
-
Net Worth 3,406,851 2,943,619 1,080,830 2,016,951 1,823,111 1,418,291 1,239,152 14.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Div - - - 37,350 - - 12,926 -
Div Payout % - - - 54.43% - - 15.50% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Net Worth 3,406,851 2,943,619 1,080,830 2,016,951 1,823,111 1,418,291 1,239,152 14.42%
NOSH 1,541,561 1,494,223 1,080,830 1,067,170 1,066,147 1,066,384 891,476 7.56%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
NP Margin 20.16% 21.46% 19.03% 20.84% 24.72% 25.76% 41.96% -
ROE 4.75% 5.23% 5.56% 3.40% 4.05% 4.53% 6.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
RPS 57.36 50.96 67.46 62.33 53.35 47.72 40.95 4.59%
EPS 10.50 10.30 5.56 6.43 6.93 6.03 9.36 1.54%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 1.45 -
NAPS 2.21 1.97 1.00 1.89 1.71 1.33 1.39 6.37%
Adjusted Per Share Value based on latest NOSH - 1,067,170
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
RPS 39.01 33.60 32.17 29.35 25.09 22.45 16.11 12.50%
EPS 7.14 6.79 2.65 3.03 3.26 2.84 3.68 9.23%
DPS 0.00 0.00 0.00 1.65 0.00 0.00 0.57 -
NAPS 1.5032 1.2988 0.4769 0.8899 0.8044 0.6258 0.5467 14.42%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/08 -
Price 3.83 4.07 4.54 2.81 2.03 1.41 1.13 -
P/RPS 6.68 7.99 6.73 4.51 3.81 2.95 2.76 12.49%
P/EPS 36.48 39.51 81.59 43.70 29.29 23.38 12.08 15.86%
EY 2.74 2.53 1.23 2.29 3.41 4.28 8.28 -13.69%
DY 0.00 0.00 0.00 1.25 0.00 0.00 1.28 -
P/NAPS 1.73 2.07 4.54 1.49 1.19 1.06 0.81 10.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Date 26/02/16 13/03/15 26/02/14 27/02/13 28/02/12 25/02/11 29/08/08 -
Price 3.52 3.99 3.88 3.12 2.15 1.37 1.07 -
P/RPS 6.14 7.83 5.75 5.01 4.03 2.87 2.61 12.07%
P/EPS 33.52 38.74 69.73 48.52 31.02 22.72 11.44 15.39%
EY 2.98 2.58 1.43 2.06 3.22 4.40 8.74 -13.35%
DY 0.00 0.00 0.00 1.12 0.00 0.00 1.36 -
P/NAPS 1.59 2.03 3.88 1.65 1.26 1.03 0.77 10.14%

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