[BIMB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,972,264 1,935,484 2,583,569 1,778,281 1,770,885 1,812,171 1,951,862 0.69%
PBT 578,356 542,436 593,118 406,051 411,987 453,016 484,044 12.63%
Tax -148,276 -161,100 -138,281 -128,545 -131,163 -133,830 -131,162 8.54%
NP 430,080 381,336 454,837 277,506 280,824 319,186 352,881 14.14%
-
NP to SH 228,412 205,440 234,782 146,124 148,231 169,996 186,465 14.52%
-
Tax Rate 25.64% 29.70% 23.31% 31.66% 31.84% 29.54% 27.10% -
Total Cost 1,542,184 1,554,148 2,128,732 1,500,775 1,490,061 1,492,984 1,598,980 -2.38%
-
Net Worth 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 1,397,962 1,366,048 18.91%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 74,644 - - 13,716 17,452 - - -
Div Payout % 32.68% - - 9.39% 11.77% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 1,397,962 1,366,048 18.91%
NOSH 1,066,349 1,067,775 1,066,706 1,066,827 1,066,554 1,067,146 1,067,225 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.81% 19.70% 17.60% 15.61% 15.86% 17.61% 18.08% -
ROE 12.90% 11.95% 16.55% 10.07% 10.61% 12.16% 13.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 184.95 181.26 242.20 166.69 166.04 169.81 182.89 0.75%
EPS 21.42 19.24 22.01 13.70 13.90 15.93 17.47 14.59%
DPS 7.00 0.00 0.00 1.29 1.64 0.00 0.00 -
NAPS 1.66 1.61 1.33 1.36 1.31 1.31 1.28 18.97%
Adjusted Per Share Value based on latest NOSH - 1,067,901
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.09 85.47 114.09 78.53 78.20 80.02 86.19 0.69%
EPS 10.09 9.07 10.37 6.45 6.55 7.51 8.23 14.59%
DPS 3.30 0.00 0.00 0.61 0.77 0.00 0.00 -
NAPS 0.7817 0.7591 0.6265 0.6407 0.617 0.6173 0.6032 18.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.93 1.61 1.41 1.23 1.26 1.28 1.20 -
P/RPS 1.04 0.89 0.58 0.74 0.00 0.00 0.00 -
P/EPS 9.01 8.37 6.41 8.98 0.00 0.00 0.00 -
EY 11.10 11.95 15.61 11.14 0.00 0.00 0.00 -
DY 3.63 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 1.16 1.00 1.06 0.90 1.26 1.28 1.20 -2.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 25/05/10 25/02/10 -
Price 2.00 1.60 1.37 1.21 1.26 1.19 1.22 -
P/RPS 1.08 0.88 0.57 0.73 0.00 0.00 0.00 -
P/EPS 9.34 8.32 6.22 8.83 0.00 0.00 0.00 -
EY 10.71 12.03 16.07 11.32 0.00 0.00 0.00 -
DY 3.50 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 1.20 0.99 1.03 0.89 1.26 1.19 1.22 -1.09%

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