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

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2009
Profit Trend
QoQ- 102.16%
YoY- -25.01%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,770,885 1,812,171 1,951,862 2,402,514 1,490,180 1,608,468 1,781,848 -0.41%
PBT 411,987 453,016 484,044 597,474 299,132 273,721 307,893 21.49%
Tax -131,163 -133,830 -131,162 -174,978 -91,424 -56,367 -66,520 57.43%
NP 280,824 319,186 352,881 422,496 207,708 217,354 241,372 10.65%
-
NP to SH 148,231 169,996 186,465 229,776 113,659 118,257 156,338 -3.49%
-
Tax Rate 31.84% 29.54% 27.10% 29.29% 30.56% 20.59% 21.60% -
Total Cost 1,490,061 1,492,984 1,598,980 1,980,018 1,282,472 1,391,113 1,540,476 -2.19%
-
Net Worth 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 1,122,037 15.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 17,452 - - - 10,749 - - -
Div Payout % 11.77% - - - 9.46% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 1,122,037 15.79%
NOSH 1,066,554 1,067,146 1,067,225 1,066,740 895,807 891,832 890,506 12.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.86% 17.61% 18.08% 17.59% 13.94% 13.51% 13.55% -
ROE 10.61% 12.16% 13.65% 17.23% 10.66% 10.61% 13.93% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.04 169.81 182.89 225.22 166.35 180.36 200.09 -11.72%
EPS 13.90 15.93 17.47 21.54 12.69 13.26 17.54 -14.40%
DPS 1.64 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.31 1.31 1.28 1.25 1.19 1.25 1.26 2.63%
Adjusted Per Share Value based on latest NOSH - 1,066,740
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.13 79.96 86.12 106.00 65.75 70.97 78.62 -0.41%
EPS 6.54 7.50 8.23 10.14 5.01 5.22 6.90 -3.51%
DPS 0.77 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.6165 0.6168 0.6027 0.5883 0.4703 0.4919 0.4951 15.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.28 1.20 1.06 0.99 0.79 0.88 -
P/RPS 0.00 0.00 0.00 0.00 0.60 0.44 0.44 -
P/EPS 0.00 0.00 0.00 0.00 7.80 5.96 5.01 -
EY 0.00 0.00 0.00 0.00 12.82 16.78 19.95 -
DY 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 1.26 1.28 1.20 1.06 0.83 0.63 0.70 48.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 24/02/09 -
Price 1.26 1.19 1.22 1.25 1.08 1.04 0.87 -
P/RPS 0.00 0.00 0.00 0.00 0.65 0.58 0.43 -
P/EPS 0.00 0.00 0.00 0.00 8.51 7.84 4.96 -
EY 0.00 0.00 0.00 0.00 11.75 12.75 20.18 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 1.26 1.19 1.22 1.25 0.91 0.83 0.69 49.56%

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