[BIMB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.3%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,801,324 3,551,042 3,392,339 3,049,660 2,859,444 2,552,283 2,135,187 10.08%
PBT 975,745 902,878 826,662 841,293 824,823 739,092 599,329 8.45%
Tax -245,434 -252,746 -213,740 -238,040 -265,236 -220,511 -167,735 6.54%
NP 730,311 650,132 612,922 603,253 559,587 518,581 431,594 9.15%
-
NP to SH 640,871 574,888 546,830 544,573 328,640 261,505 217,952 19.68%
-
Tax Rate 25.15% 27.99% 25.86% 28.29% 32.16% 29.84% 27.99% -
Total Cost 3,071,013 2,900,910 2,779,417 2,446,407 2,299,857 2,033,702 1,703,593 10.31%
-
Net Worth 4,748,906 4,199,392 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 16.37%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 229,283 - 188,137 219,531 74,707 74,654 37,344 35.30%
Div Payout % 35.78% - 34.41% 40.31% 22.73% 28.55% 17.13% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,748,906 4,199,392 3,787,743 3,269,670 2,910,970 2,090,911 1,910,883 16.37%
NOSH 1,693,566 1,637,741 1,578,226 1,535,056 1,492,805 1,066,791 1,067,532 7.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.21% 18.31% 18.07% 19.78% 19.57% 20.32% 20.21% -
ROE 13.50% 13.69% 14.44% 16.66% 11.29% 12.51% 11.41% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 226.53 219.01 214.95 198.67 191.55 239.25 200.01 2.09%
EPS 38.19 35.46 34.65 35.48 22.01 24.51 20.42 10.99%
DPS 13.66 0.00 11.92 14.30 5.00 7.00 3.50 25.46%
NAPS 2.83 2.59 2.40 2.13 1.95 1.96 1.79 7.92%
Adjusted Per Share Value based on latest NOSH - 1,535,056
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 167.86 156.81 149.80 134.67 126.27 112.71 94.29 10.08%
EPS 28.30 25.39 24.15 24.05 14.51 11.55 9.62 19.69%
DPS 10.12 0.00 8.31 9.69 3.30 3.30 1.65 35.27%
NAPS 2.0971 1.8544 1.6726 1.4439 1.2855 0.9233 0.8438 16.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.93 4.45 3.85 4.10 4.33 3.33 2.36 -
P/RPS 1.73 2.03 1.79 2.06 2.26 1.39 1.18 6.58%
P/EPS 10.29 12.55 11.11 11.56 19.67 13.58 11.56 -1.92%
EY 9.72 7.97 9.00 8.65 5.08 7.36 8.65 1.96%
DY 3.48 0.00 3.10 3.49 1.16 2.10 1.48 15.30%
P/NAPS 1.39 1.72 1.60 1.92 2.22 1.70 1.32 0.86%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 16/05/17 11/05/16 26/05/15 29/05/14 28/05/13 28/05/12 -
Price 3.86 4.48 3.96 4.00 4.01 3.76 2.49 -
P/RPS 1.70 2.05 1.84 2.01 2.09 1.57 1.24 5.39%
P/EPS 10.11 12.64 11.43 11.28 18.21 15.34 12.20 -3.08%
EY 9.89 7.91 8.75 8.87 5.49 6.52 8.20 3.17%
DY 3.54 0.00 3.01 3.58 1.25 1.86 1.41 16.57%
P/NAPS 1.36 1.73 1.65 1.88 2.06 1.92 1.39 -0.36%

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