[BIMB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 18.28%
YoY- 42.45%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,601,027 3,460,075 3,129,769 2,886,593 2,669,471 2,227,379 1,946,389 10.78%
PBT 892,423 842,456 844,501 818,466 778,869 619,022 504,641 9.95%
Tax -251,090 -213,776 -241,974 -252,593 -238,188 -188,227 -92,186 18.15%
NP 641,333 628,680 602,527 565,873 540,681 430,795 412,455 7.62%
-
NP to SH 566,843 560,652 544,791 388,731 272,892 213,300 213,109 17.69%
-
Tax Rate 28.14% 25.38% 28.65% 30.86% 30.58% 30.41% 18.27% -
Total Cost 2,959,694 2,831,395 2,527,242 2,320,720 2,128,790 1,796,584 1,533,934 11.56%
-
Net Worth 4,405,523 3,938,185 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 16.38%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 188,137 219,531 37,355 74,702 37,303 37,344 -
Div Payout % - 33.56% 40.30% 9.61% 27.37% 17.49% 17.52% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,405,523 3,938,185 3,409,226 2,913,138 2,102,370 1,886,508 1,771,211 16.38%
NOSH 1,637,741 1,587,977 1,542,636 1,493,916 1,067,193 1,065,824 1,066,994 7.39%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.81% 18.17% 19.25% 19.60% 20.25% 19.34% 21.19% -
ROE 12.87% 14.24% 15.98% 13.34% 12.98% 11.31% 12.03% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 219.88 217.89 202.88 193.22 250.14 208.98 182.42 3.15%
EPS 34.61 35.31 35.32 26.02 25.57 20.01 19.97 9.58%
DPS 0.00 11.85 14.23 2.50 7.00 3.50 3.50 -
NAPS 2.69 2.48 2.21 1.95 1.97 1.77 1.66 8.36%
Adjusted Per Share Value based on latest NOSH - 1,493,916
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 158.88 152.66 138.09 127.36 117.78 98.28 85.88 10.78%
EPS 25.01 24.74 24.04 17.15 12.04 9.41 9.40 17.69%
DPS 0.00 8.30 9.69 1.65 3.30 1.65 1.65 -
NAPS 1.9438 1.7376 1.5042 1.2853 0.9276 0.8324 0.7815 16.38%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.55 3.90 4.04 4.27 4.08 3.08 1.93 -
P/RPS 2.07 1.79 1.99 2.21 1.63 1.47 1.06 11.78%
P/EPS 13.15 11.05 11.44 16.41 15.96 15.39 9.66 5.26%
EY 7.61 9.05 8.74 6.09 6.27 6.50 10.35 -4.99%
DY 0.00 3.04 3.52 0.59 1.72 1.14 1.81 -
P/NAPS 1.69 1.57 1.83 2.19 2.07 1.74 1.16 6.46%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 14/09/15 28/08/14 28/08/13 16/08/12 25/08/11 -
Price 4.39 4.00 4.05 4.27 4.18 3.08 2.00 -
P/RPS 2.00 1.84 2.00 2.21 1.67 1.47 1.10 10.46%
P/EPS 12.68 11.33 11.47 16.41 16.35 15.39 10.01 4.01%
EY 7.88 8.83 8.72 6.09 6.12 6.50 9.99 -3.87%
DY 0.00 2.96 3.51 0.59 1.67 1.14 1.75 -
P/NAPS 1.63 1.61 1.83 2.19 2.12 1.74 1.20 5.23%

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