[BIMB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 6.63%
YoY- 26.12%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Revenue 3,049,660 2,859,444 2,552,283 2,135,187 1,859,326 1,620,064 1,316,086 11.84%
PBT 841,293 824,823 739,092 599,329 426,716 418,874 1,014,977 -2.47%
Tax -238,040 -265,236 -220,511 -167,735 -89,336 -142,295 -10,540 51.49%
NP 603,253 559,587 518,581 431,594 337,380 276,579 1,004,437 -6.56%
-
NP to SH 544,573 328,640 261,505 217,952 172,811 148,171 837,957 -5.58%
-
Tax Rate 28.29% 32.16% 29.84% 27.99% 20.94% 33.97% 1.04% -
Total Cost 2,446,407 2,299,857 2,033,702 1,703,593 1,521,946 1,343,485 311,649 31.59%
-
Net Worth 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,738 1,087,155 15.80%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Div 219,531 74,707 74,654 37,344 16,029 - - -
Div Payout % 40.31% 22.73% 28.55% 17.13% 9.28% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Net Worth 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,738 1,087,155 15.80%
NOSH 1,535,056 1,492,805 1,066,791 1,067,532 1,067,775 1,066,976 891,111 7.51%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
NP Margin 19.78% 19.57% 20.32% 20.21% 18.15% 17.07% 76.32% -
ROE 16.66% 11.29% 12.51% 11.41% 10.05% 10.60% 77.08% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 198.67 191.55 239.25 200.01 174.13 151.84 147.69 4.03%
EPS 35.48 22.01 24.51 20.42 16.18 13.89 94.04 -12.18%
DPS 14.30 5.00 7.00 3.50 1.50 0.00 0.00 -
NAPS 2.13 1.95 1.96 1.79 1.61 1.31 1.22 7.70%
Adjusted Per Share Value based on latest NOSH - 1,067,532
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 134.56 126.16 112.61 94.21 82.04 71.48 58.07 11.84%
EPS 24.03 14.50 11.54 9.62 7.62 6.54 36.97 -5.57%
DPS 9.69 3.30 3.29 1.65 0.71 0.00 0.00 -
NAPS 1.4426 1.2844 0.9225 0.8431 0.7585 0.6167 0.4797 15.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 -
Price 4.10 4.33 3.33 2.36 1.61 1.28 1.46 -
P/RPS 2.06 2.26 1.39 1.18 0.92 0.84 0.99 10.25%
P/EPS 11.56 19.67 13.58 11.56 9.95 9.22 1.55 30.70%
EY 8.65 5.08 7.36 8.65 10.05 10.85 64.41 -23.47%
DY 3.49 1.16 2.10 1.48 0.93 0.00 0.00 -
P/NAPS 1.92 2.22 1.70 1.32 1.00 0.98 1.20 6.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 26/05/15 29/05/14 28/05/13 28/05/12 25/05/11 25/05/10 30/11/07 -
Price 4.00 4.01 3.76 2.49 1.60 1.19 1.39 -
P/RPS 2.01 2.09 1.57 1.24 0.92 0.78 0.94 10.65%
P/EPS 11.28 18.21 15.34 12.20 9.89 8.57 1.48 31.08%
EY 8.87 5.49 6.52 8.20 10.12 11.67 67.65 -23.71%
DY 3.58 1.25 1.86 1.41 0.94 0.00 0.00 -
P/NAPS 1.88 2.06 1.92 1.39 0.99 0.91 1.14 6.89%

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