[BIMB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.66%
YoY- 19.98%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,392,339 3,049,660 2,859,444 2,552,283 2,135,187 1,859,326 1,620,064 13.09%
PBT 826,662 841,293 824,823 739,092 599,329 426,716 418,874 11.98%
Tax -213,740 -238,040 -265,236 -220,511 -167,735 -89,336 -142,295 7.00%
NP 612,922 603,253 559,587 518,581 431,594 337,380 276,579 14.16%
-
NP to SH 546,830 544,573 328,640 261,505 217,952 172,811 148,171 24.28%
-
Tax Rate 25.86% 28.29% 32.16% 29.84% 27.99% 20.94% 33.97% -
Total Cost 2,779,417 2,446,407 2,299,857 2,033,702 1,703,593 1,521,946 1,343,485 12.86%
-
Net Worth 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,738 18.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 188,137 219,531 74,707 74,654 37,344 16,029 - -
Div Payout % 34.41% 40.31% 22.73% 28.55% 17.13% 9.28% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 1,719,118 1,397,738 18.05%
NOSH 1,578,226 1,535,056 1,492,805 1,066,791 1,067,532 1,067,775 1,066,976 6.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.07% 19.78% 19.57% 20.32% 20.21% 18.15% 17.07% -
ROE 14.44% 16.66% 11.29% 12.51% 11.41% 10.05% 10.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 214.95 198.67 191.55 239.25 200.01 174.13 151.84 5.95%
EPS 34.65 35.48 22.01 24.51 20.42 16.18 13.89 16.44%
DPS 11.92 14.30 5.00 7.00 3.50 1.50 0.00 -
NAPS 2.40 2.13 1.95 1.96 1.79 1.61 1.31 10.60%
Adjusted Per Share Value based on latest NOSH - 1,066,791
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 149.67 134.56 126.16 112.61 94.21 82.04 71.48 13.09%
EPS 24.13 24.03 14.50 11.54 9.62 7.62 6.54 24.28%
DPS 8.30 9.69 3.30 3.29 1.65 0.71 0.00 -
NAPS 1.6712 1.4426 1.2844 0.9225 0.8431 0.7585 0.6167 18.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.85 4.10 4.33 3.33 2.36 1.61 1.28 -
P/RPS 1.79 2.06 2.26 1.39 1.18 0.92 0.84 13.42%
P/EPS 11.11 11.56 19.67 13.58 11.56 9.95 9.22 3.15%
EY 9.00 8.65 5.08 7.36 8.65 10.05 10.85 -3.06%
DY 3.10 3.49 1.16 2.10 1.48 0.93 0.00 -
P/NAPS 1.60 1.92 2.22 1.70 1.32 1.00 0.98 8.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 11/05/16 26/05/15 29/05/14 28/05/13 28/05/12 25/05/11 25/05/10 -
Price 3.96 4.00 4.01 3.76 2.49 1.60 1.19 -
P/RPS 1.84 2.01 2.09 1.57 1.24 0.92 0.78 15.36%
P/EPS 11.43 11.28 18.21 15.34 12.20 9.89 8.57 4.91%
EY 8.75 8.87 5.49 6.52 8.20 10.12 11.67 -4.68%
DY 3.01 3.58 1.25 1.86 1.41 0.94 0.00 -
P/NAPS 1.65 1.88 2.06 1.92 1.39 0.99 0.91 10.41%

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