[BIMB] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
14-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -29.3%
YoY- -85.19%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,309,196 1,426,814 1,415,662 1,397,878 1,432,948 1,234,572 1,140,388 59.85%
PBT 560,640 379,615 408,814 440,958 549,676 928,562 1,173,070 -38.78%
Tax -34,518 54,167 -34,668 -36,426 -41,160 -16,402 -19,726 45.06%
NP 526,122 433,782 374,146 404,532 508,516 912,160 1,153,344 -40.65%
-
NP to SH 306,426 236,198 203,726 217,728 307,968 799,351 1,029,030 -55.30%
-
Tax Rate 6.16% -14.27% 8.48% 8.26% 7.49% 1.77% 1.68% -
Total Cost 1,783,074 993,032 1,041,516 993,346 924,432 322,412 -12,956 -
-
Net Worth 1,060,636 1,007,445 1,149,580 1,114,496 1,087,155 917,683 664,302 36.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 12,927 - - - - - -
Div Payout % - 5.47% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,060,636 1,007,445 1,149,580 1,114,496 1,087,155 917,683 664,302 36.48%
NOSH 891,291 891,544 891,147 891,597 891,111 804,985 562,968 35.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.78% 30.40% 26.43% 28.94% 35.49% 73.88% 101.14% -
ROE 28.89% 23.45% 17.72% 19.54% 28.33% 87.11% 154.90% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.08 160.04 158.86 156.78 160.80 153.37 202.57 17.77%
EPS 34.38 26.50 22.85 24.42 34.56 99.30 182.79 -67.07%
DPS 0.00 1.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.13 1.29 1.25 1.22 1.14 1.18 0.56%
Adjusted Per Share Value based on latest NOSH - 890,279
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.97 63.01 62.51 61.73 63.28 54.52 50.36 59.84%
EPS 13.53 10.43 9.00 9.61 13.60 35.30 45.44 -55.31%
DPS 0.00 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4684 0.4449 0.5076 0.4922 0.4801 0.4052 0.2934 36.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.13 1.16 1.35 1.46 1.33 1.76 -
P/RPS 0.39 0.71 0.73 0.86 0.91 0.87 0.87 -41.34%
P/EPS 2.97 4.27 5.07 5.53 4.22 1.34 0.96 111.88%
EY 33.71 23.45 19.71 18.09 23.67 74.66 103.86 -52.67%
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.90 1.08 1.20 1.17 1.49 -30.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 28/05/08 14/03/08 30/11/07 30/08/07 30/05/07 -
Price 0.84 1.07 1.12 1.19 1.39 1.53 1.19 -
P/RPS 0.32 0.67 0.71 0.76 0.86 1.00 0.59 -33.41%
P/EPS 2.44 4.04 4.90 4.87 4.02 1.54 0.65 140.95%
EY 40.93 24.76 20.41 20.52 24.86 64.90 153.60 -58.49%
DY 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.95 0.87 0.95 1.14 1.34 1.01 -20.88%

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