[BIMB] QoQ Cumulative 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- 25.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 986,132 483,871 2,583,569 2,074,662 1,623,312 1,208,114 813,276 13.74%
PBT 289,178 135,609 593,118 473,727 377,655 302,011 201,685 27.23%
Tax -74,138 -40,275 -138,281 -149,970 -120,233 -89,220 -54,651 22.61%
NP 215,040 95,334 454,837 323,757 257,422 212,791 147,034 28.93%
-
NP to SH 114,206 51,360 234,782 170,479 135,879 113,331 77,694 29.37%
-
Tax Rate 25.64% 29.70% 23.31% 31.66% 31.84% 29.54% 27.10% -
Total Cost 771,092 388,537 2,128,732 1,750,905 1,365,890 995,323 666,242 10.26%
-
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 37,322 - - 16,002 15,998 - - -
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 6.45% 2.99% 16.55% 11.75% 9.73% 8.11% 5.69% -
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 92.48 45.32 242.20 194.47 152.20 113.21 76.20 13.81%
EPS 10.71 4.81 22.01 15.98 12.74 10.62 7.28 29.44%
DPS 3.50 0.00 0.00 1.50 1.50 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 43.51 21.35 113.99 91.54 71.62 53.30 35.88 13.75%
EPS 5.04 2.27 10.36 7.52 6.00 5.00 3.43 29.33%
DPS 1.65 0.00 0.00 0.71 0.71 0.00 0.00 -
NAPS 0.781 0.7585 0.626 0.6402 0.6165 0.6168 0.6027 18.91%
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 2.09 3.55 0.58 0.63 0.00 0.00 0.00 -
P/EPS 18.02 33.47 6.41 7.70 0.00 0.00 0.00 -
EY 5.55 2.99 15.61 12.99 0.00 0.00 0.00 -
DY 1.81 0.00 0.00 1.22 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 2.16 3.53 0.57 0.62 0.00 0.00 0.00 -
P/EPS 18.67 33.26 6.22 7.57 0.00 0.00 0.00 -
EY 5.36 3.01 16.07 13.21 0.00 0.00 0.00 -
DY 1.75 0.00 0.00 1.24 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