[BIMB] QoQ Annualized Quarter Result on 30-Jun-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009
Profit Trend
QoQ- -3.89%
YoY- -51.88%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,812,171 1,951,862 2,402,514 1,490,180 1,608,468 1,781,848 2,309,196 -14.93%
PBT 453,016 484,044 597,474 299,132 273,721 307,893 560,640 -13.25%
Tax -133,830 -131,162 -174,978 -91,424 -56,367 -66,520 -34,518 147.00%
NP 319,186 352,881 422,496 207,708 217,354 241,372 526,122 -28.35%
-
NP to SH 169,996 186,465 229,776 113,659 118,257 156,338 306,426 -32.50%
-
Tax Rate 29.54% 27.10% 29.29% 30.56% 20.59% 21.60% 6.16% -
Total Cost 1,492,984 1,598,980 1,980,018 1,282,472 1,391,113 1,540,476 1,783,074 -11.17%
-
Net Worth 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 1,122,037 1,060,636 20.23%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 10,749 - - - -
Div Payout % - - - 9.46% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 1,122,037 1,060,636 20.23%
NOSH 1,067,146 1,067,225 1,066,740 895,807 891,832 890,506 891,291 12.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.61% 18.08% 17.59% 13.94% 13.51% 13.55% 22.78% -
ROE 12.16% 13.65% 17.23% 10.66% 10.61% 13.93% 28.89% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 169.81 182.89 225.22 166.35 180.36 200.09 259.08 -24.56%
EPS 15.93 17.47 21.54 12.69 13.26 17.54 34.38 -40.14%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.25 1.19 1.25 1.26 1.19 6.62%
Adjusted Per Share Value based on latest NOSH - 895,629
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.96 86.12 106.00 65.75 70.97 78.62 101.88 -14.92%
EPS 7.50 8.23 10.14 5.01 5.22 6.90 13.52 -32.51%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.6168 0.6027 0.5883 0.4703 0.4919 0.4951 0.468 20.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.28 1.20 1.06 0.99 0.79 0.88 1.02 -
P/RPS 0.00 0.00 0.00 0.60 0.44 0.44 0.39 -
P/EPS 0.00 0.00 0.00 7.80 5.96 5.01 2.97 -
EY 0.00 0.00 0.00 12.82 16.78 19.95 33.71 -
DY 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 1.28 1.20 1.06 0.83 0.63 0.70 0.86 30.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 24/02/09 28/11/08 -
Price 1.19 1.22 1.25 1.08 1.04 0.87 0.84 -
P/RPS 0.00 0.00 0.00 0.65 0.58 0.43 0.32 -
P/EPS 0.00 0.00 0.00 8.51 7.84 4.96 2.44 -
EY 0.00 0.00 0.00 11.75 12.75 20.18 40.93 -
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 1.25 0.91 0.83 0.69 0.71 41.14%

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