[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- 21.03%
YoY- -48.4%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 813,276 400,419 1,490,180 1,072,312 742,437 384,866 1,426,814 -31.18%
PBT 201,685 99,579 299,132 182,481 128,289 93,440 379,615 -34.32%
Tax -54,651 -29,163 -91,424 -37,578 -27,717 -5,753 54,167 -
NP 147,034 70,416 207,708 144,903 100,572 87,687 433,782 -51.28%
-
NP to SH 77,694 38,296 113,659 78,838 65,141 51,071 236,198 -52.25%
-
Tax Rate 27.10% 29.29% 30.56% 20.59% 21.61% 6.16% -14.27% -
Total Cost 666,242 330,003 1,282,472 927,409 641,865 297,179 993,032 -23.30%
-
Net Worth 1,366,048 1,333,426 1,066,011 1,114,790 1,122,813 1,060,636 1,007,445 22.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 10,749 - - - 12,927 -
Div Payout % - - 9.46% - - - 5.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,366,048 1,333,426 1,066,011 1,114,790 1,122,813 1,060,636 1,007,445 22.43%
NOSH 1,067,225 1,066,740 895,807 891,832 890,506 891,291 891,544 12.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.08% 17.59% 13.94% 13.51% 13.55% 22.78% 30.40% -
ROE 5.69% 2.87% 10.66% 7.07% 5.80% 4.82% 23.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.20 37.54 166.35 120.24 83.31 43.18 160.04 -38.94%
EPS 7.28 3.59 12.69 8.84 7.31 5.73 26.50 -57.64%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 1.45 -
NAPS 1.28 1.25 1.19 1.25 1.26 1.19 1.13 8.63%
Adjusted Per Share Value based on latest NOSH - 889,415
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.88 17.67 65.75 47.31 32.76 16.98 62.95 -31.18%
EPS 3.43 1.69 5.01 3.48 2.87 2.25 10.42 -52.22%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.57 -
NAPS 0.6027 0.5883 0.4703 0.4919 0.4954 0.468 0.4445 22.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.20 1.06 0.99 0.79 0.88 1.02 1.13 -
P/RPS 0.00 0.00 0.60 0.66 1.06 2.36 0.71 -
P/EPS 0.00 0.00 7.80 8.94 12.04 17.80 4.27 -
EY 0.00 0.00 12.82 11.19 8.31 5.62 23.45 -
DY 0.00 0.00 1.21 0.00 0.00 0.00 1.28 -
P/NAPS 1.20 1.06 0.83 0.63 0.70 0.86 1.00 12.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 25/05/09 24/02/09 28/11/08 29/08/08 -
Price 1.22 1.25 1.08 1.04 0.87 0.84 1.07 -
P/RPS 0.00 0.00 0.65 0.86 1.04 1.95 0.67 -
P/EPS 0.00 0.00 8.51 11.76 11.90 14.66 4.04 -
EY 0.00 0.00 11.75 8.50 8.40 6.82 24.76 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.36 -
P/NAPS 1.22 1.25 0.91 0.83 0.69 0.71 0.95 18.09%

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