[BIMB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -12.5%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,036,192 1,956,596 1,972,264 1,935,484 2,583,569 1,778,281 1,770,885 9.72%
PBT 567,600 533,069 578,356 542,436 593,118 406,051 411,987 23.74%
Tax -160,394 -177,550 -148,276 -161,100 -138,281 -128,545 -131,163 14.31%
NP 407,206 355,518 430,080 381,336 454,837 277,506 280,824 28.02%
-
NP to SH 204,406 174,029 228,412 205,440 234,782 146,124 148,231 23.81%
-
Tax Rate 28.26% 33.31% 25.64% 29.70% 23.31% 31.66% 31.84% -
Total Cost 1,628,986 1,601,077 1,542,184 1,554,148 2,128,732 1,500,775 1,490,061 6.10%
-
Net Worth 1,824,291 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 19.40%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 37,339 49,763 74,644 - - 13,716 17,452 65.80%
Div Payout % 18.27% 28.59% 32.68% - - 9.39% 11.77% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,824,291 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 19.40%
NOSH 1,066,837 1,066,356 1,066,349 1,067,775 1,066,706 1,066,827 1,066,554 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.00% 18.17% 21.81% 19.70% 17.60% 15.61% 15.86% -
ROE 11.20% 9.71% 12.90% 11.95% 16.55% 10.07% 10.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.86 183.48 184.95 181.26 242.20 166.69 166.04 9.70%
EPS 19.16 16.32 21.42 19.24 22.01 13.70 13.90 23.78%
DPS 3.50 4.67 7.00 0.00 0.00 1.29 1.64 65.53%
NAPS 1.71 1.68 1.66 1.61 1.33 1.36 1.31 19.38%
Adjusted Per Share Value based on latest NOSH - 1,067,775
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 89.84 86.33 87.02 85.40 113.99 78.46 78.13 9.72%
EPS 9.02 7.68 10.08 9.06 10.36 6.45 6.54 23.83%
DPS 1.65 2.20 3.29 0.00 0.00 0.61 0.77 65.98%
NAPS 0.8049 0.7904 0.781 0.7585 0.626 0.6402 0.6165 19.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.03 1.76 1.93 1.61 1.41 1.23 1.26 -
P/RPS 1.06 0.96 1.04 0.89 0.58 0.74 0.00 -
P/EPS 10.59 10.78 9.01 8.37 6.41 8.98 0.00 -
EY 9.44 9.27 11.10 11.95 15.61 11.14 0.00 -
DY 1.72 2.65 3.63 0.00 0.00 1.05 0.00 -
P/NAPS 1.19 1.05 1.16 1.00 1.06 0.90 1.26 -3.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 -
Price 2.15 1.80 2.00 1.60 1.37 1.21 1.26 -
P/RPS 1.13 0.98 1.08 0.88 0.57 0.73 0.00 -
P/EPS 11.22 11.03 9.34 8.32 6.22 8.83 0.00 -
EY 8.91 9.07 10.71 12.03 16.07 11.32 0.00 -
DY 1.63 2.59 3.50 0.00 0.00 1.06 0.00 -
P/NAPS 1.26 1.07 1.20 0.99 1.03 0.89 1.26 0.00%

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