[BIMB] QoQ Annualized Quarter Result on 31-Dec-2008

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -48.98%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,402,514 1,490,180 1,608,468 1,781,848 2,309,196 1,426,814 1,415,662 42.23%
PBT 597,474 299,132 273,721 307,893 560,640 379,615 408,814 28.75%
Tax -174,978 -91,424 -56,367 -66,520 -34,518 54,167 -34,668 193.95%
NP 422,496 207,708 217,354 241,372 526,122 433,782 374,146 8.43%
-
NP to SH 229,776 113,659 118,257 156,338 306,426 236,198 203,726 8.34%
-
Tax Rate 29.29% 30.56% 20.59% 21.60% 6.16% -14.27% 8.48% -
Total Cost 1,980,018 1,282,472 1,391,113 1,540,476 1,783,074 993,032 1,041,516 53.40%
-
Net Worth 1,333,426 1,066,011 1,114,790 1,122,037 1,060,636 1,007,445 1,149,580 10.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 10,749 - - - 12,927 - -
Div Payout % - 9.46% - - - 5.47% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,333,426 1,066,011 1,114,790 1,122,037 1,060,636 1,007,445 1,149,580 10.38%
NOSH 1,066,740 895,807 891,832 890,506 891,291 891,544 891,147 12.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.59% 13.94% 13.51% 13.55% 22.78% 30.40% 26.43% -
ROE 17.23% 10.66% 10.61% 13.93% 28.89% 23.45% 17.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 225.22 166.35 180.36 200.09 259.08 160.04 158.86 26.17%
EPS 21.54 12.69 13.26 17.54 34.38 26.50 22.85 -3.85%
DPS 0.00 1.20 0.00 0.00 0.00 1.45 0.00 -
NAPS 1.25 1.19 1.25 1.26 1.19 1.13 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 890,506
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.09 65.81 71.03 78.69 101.97 63.01 62.51 42.23%
EPS 10.15 5.02 5.22 6.90 13.53 10.43 9.00 8.33%
DPS 0.00 0.47 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.5888 0.4707 0.4923 0.4955 0.4684 0.4449 0.5076 10.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.99 0.79 0.88 1.02 1.13 1.16 -
P/RPS 0.00 0.60 0.44 0.44 0.39 0.71 0.73 -
P/EPS 0.00 7.80 5.96 5.01 2.97 4.27 5.07 -
EY 0.00 12.82 16.78 19.95 33.71 23.45 19.71 -
DY 0.00 1.21 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 1.06 0.83 0.63 0.70 0.86 1.00 0.90 11.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 25/05/09 24/02/09 28/11/08 29/08/08 28/05/08 -
Price 1.25 1.08 1.04 0.87 0.84 1.07 1.12 -
P/RPS 0.00 0.65 0.58 0.43 0.32 0.67 0.71 -
P/EPS 0.00 8.51 7.84 4.96 2.44 4.04 4.90 -
EY 0.00 11.75 12.75 20.18 40.93 24.76 20.41 -
DY 0.00 1.11 0.00 0.00 0.00 1.36 0.00 -
P/NAPS 1.25 0.91 0.83 0.69 0.71 0.95 0.87 27.30%

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