[BIMB] QoQ Cumulative 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- 41.4%
YoY- -85.19%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 384,866 1,426,814 1,061,747 698,939 358,237 1,234,572 855,291 -41.19%
PBT 93,440 379,615 306,611 220,479 137,419 928,562 879,803 -77.48%
Tax -5,753 54,167 -26,001 -18,213 -10,290 -16,402 -14,795 -46.63%
NP 87,687 433,782 280,610 202,266 127,129 912,160 865,008 -78.16%
-
NP to SH 51,071 236,198 152,795 108,864 76,992 799,351 771,773 -83.55%
-
Tax Rate 6.16% -14.27% 8.48% 8.26% 7.49% 1.77% 1.68% -
Total Cost 297,179 993,032 781,137 496,673 231,108 322,412 -9,717 -
-
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 4.82% 23.45% 13.29% 9.77% 7.08% 87.11% 116.18% -
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 43.18 160.04 119.14 78.39 40.20 153.37 151.93 -56.67%
EPS 5.73 26.50 17.14 12.21 8.64 99.30 137.09 -87.88%
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 17.00 63.01 46.89 30.86 15.82 54.52 37.77 -41.18%
EPS 2.26 10.43 6.75 4.81 3.40 35.30 34.08 -83.53%
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 2.36 0.71 0.97 1.72 3.63 0.87 1.16 60.35%
P/EPS 17.80 4.27 6.77 11.06 16.90 1.34 1.28 475.51%
EY 5.62 23.45 14.78 9.04 5.92 74.66 77.89 -82.58%
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 1.95 0.67 0.94 1.52 3.46 1.00 0.78 83.89%
P/EPS 14.66 4.04 6.53 9.75 16.09 1.54 0.87 553.89%
EY 6.82 24.76 15.31 10.26 6.22 64.90 115.20 -84.73%
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