[BIMB] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 4.35%

YoY- 27.94%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	3,460,075	3,129,769	2,886,593	2,669,471	2,227,379	1,946,389	1,623,312	13.43%
YoY %	10.55%	8.42%	8.13%	19.85%	14.44%	19.90%	-	-
Horiz. %	213.15%	192.80%	177.82%	164.45%	137.21%	119.90%	100.00%	-
PBT	842,456	844,501	818,466	778,869	619,022	504,641	377,655	14.29%
YoY %	-0.24%	3.18%	5.08%	25.82%	22.67%	33.62%	-	-
Horiz. %	223.08%	223.62%	216.72%	206.24%	163.91%	133.62%	100.00%	-
Tax	-213,776	-241,974	-252,593	-238,188	-188,227	-92,186	-120,033	10.08%
YoY %	11.65%	4.20%	-6.05%	-26.54%	-104.18%	23.20%	-	-
Horiz. %	178.10%	201.59%	210.44%	198.44%	156.81%	76.80%	100.00%	-
NP	628,680	602,527	565,873	540,681	430,795	412,455	257,622	16.01%
YoY %	4.34%	6.48%	4.66%	25.51%	4.45%	60.10%	-	-
Horiz. %	244.03%	233.88%	219.65%	209.87%	167.22%	160.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,652	544,791	388,731	272,892	213,300	213,109	135,879	26.61%
YoY %	2.91%	40.15%	42.45%	27.94%	0.09%	56.84%	-	-
Horiz. %	412.61%	400.94%	286.09%	200.83%	156.98%	156.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	28.65%	30.86%	30.58%	30.41%	18.27%	31.78%	-
YoY %	-11.41%	-7.16%	0.92%	0.56%	66.45%	-42.51%	-	-
Horiz. %	79.86%	90.15%	97.11%	96.22%	95.69%	57.49%	100.00%	-
Total Cost	2,831,395	2,527,242	2,320,720	2,128,790	1,796,584	1,533,934	1,365,690	12.90%
YoY %	12.03%	8.90%	9.02%	18.49%	17.12%	12.32%	-	-
Horiz. %	207.32%	185.05%	169.93%	155.88%	131.55%	112.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,938,185	3,409,226	2,913,138	2,102,370	1,886,508	1,771,211	1,399,899	18.79%
YoY %	15.52%	17.03%	38.56%	11.44%	6.51%	26.52%	-	-
Horiz. %	281.32%	243.53%	208.10%	150.18%	134.76%	126.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	188,137	219,531	37,355	74,702	37,303	37,344	16,029	50.69%
YoY %	-14.30%	487.69%	-49.99%	100.26%	-0.11%	132.98%	-	-
Horiz. %	1,173.73%	1,369.59%	233.05%	466.04%	232.72%	232.98%	100.00%	-
Div Payout %	33.56%	40.30%	9.61%	27.37%	17.49%	17.52%	11.80%	-
YoY %	-16.72%	319.35%	-64.89%	56.49%	-0.17%	48.47%	-	-
Horiz. %	284.41%	341.53%	81.44%	231.95%	148.22%	148.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	3,938,185	3,409,226	2,913,138	2,102,370	1,886,508	1,771,211	1,399,899	18.79%
YoY %	15.52%	17.03%	38.56%	11.44%	6.51%	26.52%	-	-
Horiz. %	281.32%	243.53%	208.10%	150.18%	134.76%	126.52%	100.00%	-
NOSH	1,587,977	1,542,636	1,493,916	1,067,193	1,065,824	1,066,994	1,068,625	6.81%
YoY %	2.94%	3.26%	39.99%	0.13%	-0.11%	-0.15%	-	-
Horiz. %	148.60%	144.36%	139.80%	99.87%	99.74%	99.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	18.17%	19.25%	19.60%	20.25%	19.34%	21.19%	15.87%	-
YoY %	-5.61%	-1.79%	-3.21%	4.71%	-8.73%	33.52%	-	-
Horiz. %	114.49%	121.30%	123.50%	127.60%	121.87%	133.52%	100.00%	-
ROE	14.24%	15.98%	13.34%	12.98%	11.31%	12.03%	9.71%	-
YoY %	-10.89%	19.79%	2.77%	14.77%	-5.99%	23.89%	-	-
Horiz. %	146.65%	164.57%	137.38%	133.68%	116.48%	123.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	217.89	202.88	193.22	250.14	208.98	182.42	151.91	6.19%
YoY %	7.40%	5.00%	-22.76%	19.70%	14.56%	20.08%	-	-
Horiz. %	143.43%	133.55%	127.19%	164.66%	137.57%	120.08%	100.00%	-
EPS	35.31	35.32	26.02	25.57	20.01	19.97	12.72	18.53%
YoY %	-0.03%	35.74%	1.76%	27.79%	0.20%	57.00%	-	-
Horiz. %	277.59%	277.67%	204.56%	201.02%	157.31%	157.00%	100.00%	-
DPS	11.85	14.23	2.50	7.00	3.50	3.50	1.50	41.08%
YoY %	-16.73%	469.20%	-64.29%	100.00%	0.00%	133.33%	-	-
Horiz. %	790.00%	948.67%	166.67%	466.67%	233.33%	233.33%	100.00%	-
NAPS	2.48	2.21	1.95	1.97	1.77	1.66	1.31	11.21%
YoY %	12.22%	13.33%	-1.02%	11.30%	6.63%	26.72%	-	-
Horiz. %	189.31%	168.70%	148.85%	150.38%	135.11%	126.72%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,067,193
RPS	152.66	138.09	127.36	117.78	98.28	85.88	71.62	13.43%
YoY %	10.55%	8.42%	8.13%	19.84%	14.44%	19.91%	-	-
Horiz. %	213.15%	192.81%	177.83%	164.45%	137.22%	119.91%	100.00%	-
EPS	24.74	24.04	17.15	12.04	9.41	9.40	6.00	26.60%
YoY %	2.91%	40.17%	42.44%	27.95%	0.11%	56.67%	-	-
Horiz. %	412.33%	400.67%	285.83%	200.67%	156.83%	156.67%	100.00%	-
DPS	8.30	9.69	1.65	3.30	1.65	1.65	0.71	50.59%
YoY %	-14.34%	487.27%	-50.00%	100.00%	0.00%	132.39%	-	-
Horiz. %	1,169.01%	1,364.79%	232.39%	464.79%	232.39%	232.39%	100.00%	-
NAPS	1.7376	1.5042	1.2853	0.9276	0.8324	0.7815	0.6177	18.79%
YoY %	15.52%	17.03%	38.56%	11.44%	6.51%	26.52%	-	-
Horiz. %	281.30%	243.52%	208.08%	150.17%	134.76%	126.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.90	4.04	4.27	4.08	3.08	1.93	1.26	-
P/RPS	1.79	1.99	2.21	1.63	1.47	1.06	0.83	13.65%
YoY %	-10.05%	-9.95%	35.58%	10.88%	38.68%	27.71%	-	-
Horiz. %	215.66%	239.76%	266.27%	196.39%	177.11%	127.71%	100.00%	-
P/EPS	11.05	11.44	16.41	15.96	15.39	9.66	9.91	1.82%
YoY %	-3.41%	-30.29%	2.82%	3.70%	59.32%	-2.52%	-	-
Horiz. %	111.50%	115.44%	165.59%	161.05%	155.30%	97.48%	100.00%	-
EY	9.05	8.74	6.09	6.27	6.50	10.35	10.09	-1.79%
YoY %	3.55%	43.51%	-2.87%	-3.54%	-37.20%	2.58%	-	-
Horiz. %	89.69%	86.62%	60.36%	62.14%	64.42%	102.58%	100.00%	-
DY	3.04	3.52	0.59	1.72	1.14	1.81	1.19	16.90%
YoY %	-13.64%	496.61%	-65.70%	50.88%	-37.02%	52.10%	-	-
Horiz. %	255.46%	295.80%	49.58%	144.54%	95.80%	152.10%	100.00%	-
P/NAPS	1.57	1.83	2.19	2.07	1.74	1.16	0.96	8.53%
YoY %	-14.21%	-16.44%	5.80%	18.97%	50.00%	20.83%	-	-
Horiz. %	163.54%	190.63%	228.12%	215.62%	181.25%	120.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/08/16	14/09/15	28/08/14	28/08/13	16/08/12	25/08/11	30/08/10	-
Price	4.00	4.05	4.27	4.18	3.08	2.00	1.26	-
P/RPS	1.84	2.00	2.21	1.67	1.47	1.10	0.83	14.17%
YoY %	-8.00%	-9.50%	32.34%	13.61%	33.64%	32.53%	-	-
Horiz. %	221.69%	240.96%	266.27%	201.20%	177.11%	132.53%	100.00%	-
P/EPS	11.33	11.47	16.41	16.35	15.39	10.01	9.91	2.25%
YoY %	-1.22%	-30.10%	0.37%	6.24%	53.75%	1.01%	-	-
Horiz. %	114.33%	115.74%	165.59%	164.98%	155.30%	101.01%	100.00%	-
EY	8.83	8.72	6.09	6.12	6.50	9.99	10.09	-2.19%
YoY %	1.26%	43.19%	-0.49%	-5.85%	-34.93%	-0.99%	-	-
Horiz. %	87.51%	86.42%	60.36%	60.65%	64.42%	99.01%	100.00%	-
DY	2.96	3.51	0.59	1.67	1.14	1.75	1.19	16.38%
YoY %	-15.67%	494.92%	-64.67%	46.49%	-34.86%	47.06%	-	-
Horiz. %	248.74%	294.96%	49.58%	140.34%	95.80%	147.06%	100.00%	-
P/NAPS	1.61	1.83	2.19	2.12	1.74	1.20	0.96	8.99%
YoY %	-12.02%	-16.44%	3.30%	21.84%	45.00%	25.00%	-	-
Horiz. %	167.71%	190.63%	228.12%	220.83%	181.25%	125.00%	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