[BIMB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.46%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,532,055 3,187,846 2,935,052 2,723,912 2,445,412 1,976,354 1,674,243 13.23%
PBT 865,394 854,026 816,237 797,201 715,615 519,193 374,148 14.98%
Tax -213,057 -255,933 -254,022 -234,113 -187,208 -121,474 -120,607 9.93%
NP 652,337 598,093 562,215 563,088 528,407 397,719 253,541 17.04%
-
NP to SH 581,436 539,316 438,569 287,798 286,393 194,825 132,183 27.97%
-
Tax Rate 24.62% 29.97% 31.12% 29.37% 26.16% 23.40% 32.24% -
Total Cost 2,879,718 2,589,753 2,372,837 2,160,824 1,917,005 1,578,635 1,420,702 12.48%
-
Net Worth 4,099,022 3,377,222 3,061,487 2,134,625 1,973,826 1,791,560 1,452,345 18.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 206,539 188,137 219,531 112,058 37,303 37,344 16,029 53.05%
Div Payout % 35.52% 34.88% 50.06% 38.94% 13.03% 19.17% 12.13% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,099,022 3,377,222 3,061,487 2,134,625 1,973,826 1,791,560 1,452,345 18.85%
NOSH 1,588,768 1,542,110 1,493,408 1,067,312 1,066,933 1,066,405 1,067,901 6.83%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.47% 18.76% 19.16% 20.67% 21.61% 20.12% 15.14% -
ROE 14.18% 15.97% 14.33% 13.48% 14.51% 10.87% 9.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 222.31 206.72 196.53 255.21 229.20 185.33 156.78 5.98%
EPS 36.60 34.97 29.37 26.96 26.84 18.27 12.38 19.78%
DPS 13.00 12.20 14.70 10.50 3.50 3.50 1.50 43.27%
NAPS 2.58 2.19 2.05 2.00 1.85 1.68 1.36 11.25%
Adjusted Per Share Value based on latest NOSH - 1,067,312
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 155.97 140.77 129.61 120.29 107.99 87.27 73.93 13.23%
EPS 25.68 23.82 19.37 12.71 12.65 8.60 5.84 27.96%
DPS 9.12 8.31 9.69 4.95 1.65 1.65 0.71 52.97%
NAPS 1.8101 1.4914 1.3519 0.9426 0.8716 0.7911 0.6413 18.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.14 4.01 4.33 4.80 3.02 1.76 1.23 -
P/RPS 1.86 1.94 2.20 1.88 1.32 0.95 0.78 15.57%
P/EPS 11.31 11.47 14.74 17.80 11.25 9.63 9.94 2.17%
EY 8.84 8.72 6.78 5.62 8.89 10.38 10.06 -2.12%
DY 3.14 3.04 3.39 2.19 1.16 1.99 1.22 17.04%
P/NAPS 1.60 1.83 2.11 2.40 1.63 1.05 0.90 10.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 25/11/14 27/11/13 29/11/12 29/11/11 26/11/10 -
Price 4.13 3.90 4.27 4.51 2.91 1.80 1.21 -
P/RPS 1.86 1.89 2.17 1.77 1.27 0.97 0.77 15.81%
P/EPS 11.29 11.15 14.54 16.73 10.84 9.85 9.78 2.41%
EY 8.86 8.97 6.88 5.98 9.22 10.15 10.23 -2.36%
DY 3.15 3.13 3.44 2.33 1.20 1.94 1.24 16.79%
P/NAPS 1.60 1.78 2.08 2.26 1.57 1.07 0.89 10.25%

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