[BIMB] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 1162.15%
YoY- 2168.42%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,432,948 1,234,572 1,140,388 1,099,296 1,044,944 1,135,002 1,146,184 16.03%
PBT 549,676 928,562 1,173,070 1,649,894 168,412 -1,177,940 -106,994 -
Tax -41,160 -16,402 -19,726 -45,662 -44,144 -37,519 -42,822 -2.60%
NP 508,516 912,160 1,153,344 1,604,232 124,268 -1,215,459 -149,817 -
-
NP to SH 307,968 799,351 1,029,030 1,470,608 116,516 -1,230,009 -160,565 -
-
Tax Rate 7.49% 1.77% 1.68% 2.77% 26.21% - - -
Total Cost 924,432 322,412 -12,956 -504,936 920,676 2,350,461 1,296,001 -20.15%
-
Net Worth 1,087,155 917,683 664,302 613,644 -118,318 -146,369 996,495 5.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,087,155 917,683 664,302 613,644 -118,318 -146,369 996,495 5.97%
NOSH 891,111 804,985 562,968 562,976 563,423 562,958 562,992 35.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 35.49% 73.88% 101.14% 145.93% 11.89% -107.09% -13.07% -
ROE 28.33% 87.11% 154.90% 239.65% 0.00% 0.00% -16.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 160.80 153.37 202.57 195.26 185.46 201.61 203.59 -14.54%
EPS 34.56 99.30 182.79 261.22 20.68 -218.49 -28.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 1.18 1.09 -0.21 -0.26 1.77 -21.95%
Adjusted Per Share Value based on latest NOSH - 562,958
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.22 54.47 50.32 48.50 46.10 50.08 50.57 16.03%
EPS 13.59 35.27 45.40 64.89 5.14 -54.27 -7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4797 0.4049 0.2931 0.2707 -0.0522 -0.0646 0.4397 5.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.46 1.33 1.76 1.20 1.24 1.18 1.25 -
P/RPS 0.91 0.87 0.87 0.61 0.67 0.59 0.61 30.52%
P/EPS 4.22 1.34 0.96 0.46 6.00 -0.54 -4.38 -
EY 23.67 74.66 103.86 217.68 16.68 -185.16 -22.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.17 1.49 1.10 0.00 0.00 0.71 41.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 05/04/07 30/11/06 27/10/06 16/06/06 -
Price 1.39 1.53 1.19 1.68 1.20 1.26 1.17 -
P/RPS 0.86 1.00 0.59 0.86 0.65 0.62 0.57 31.51%
P/EPS 4.02 1.54 0.65 0.64 5.80 -0.58 -4.10 -
EY 24.86 64.90 153.60 155.49 17.23 -173.40 -24.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.34 1.01 1.54 0.00 0.00 0.66 43.91%

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