[BIMB] QoQ 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- -58.6%
YoY- -95.49%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 384,866 365,067 362,808 340,702 358,237 379,281 305,643 16.55%
PBT 93,440 73,004 86,427 83,060 137,419 48,759 54,857 42.48%
Tax -5,753 80,168 -7,788 -7,923 -10,290 -1,607 8,036 -
NP 87,687 153,172 78,639 75,137 127,129 47,152 62,893 24.72%
-
NP to SH 51,071 83,403 42,542 31,872 76,992 27,578 36,470 25.09%
-
Tax Rate 6.16% -109.81% 9.01% 9.54% 7.49% 3.30% -14.65% -
Total Cost 297,179 211,895 284,169 265,565 231,108 332,129 242,750 14.39%
-
Net Worth 1,060,636 1,239,152 1,150,506 1,112,849 1,087,155 1,017,440 664,095 36.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 12,926 - - - - - -
Div Payout % - 15.50% - - - - - -
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 1,239,152 1,150,506 1,112,849 1,087,155 1,017,440 664,095 36.51%
NOSH 891,291 891,476 891,865 890,279 891,111 892,491 562,793 35.75%
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% 41.96% 21.68% 22.05% 35.49% 12.43% 20.58% -
ROE 4.82% 6.73% 3.70% 2.86% 7.08% 2.71% 5.49% -
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 40.95 40.68 38.27 40.20 42.50 54.31 -14.14%
EPS 5.73 9.36 4.77 3.58 8.64 3.09 6.48 -7.85%
DPS 0.00 1.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.39 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 16.12 16.02 15.05 15.82 16.75 13.50 16.56%
EPS 2.26 3.68 1.88 1.41 3.40 1.22 1.61 25.29%
DPS 0.00 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4684 0.5472 0.5081 0.4914 0.4801 0.4493 0.2933 36.51%
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 2.76 2.85 3.53 3.63 3.13 3.24 -18.99%
P/EPS 17.80 12.08 24.32 37.71 16.90 43.04 27.16 -24.49%
EY 5.62 8.28 4.11 2.65 5.92 2.32 3.68 32.51%
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 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 2.61 2.75 3.11 3.46 3.60 2.19 -7.42%
P/EPS 14.66 11.44 23.48 33.24 16.09 49.51 18.36 -13.89%
EY 6.82 8.74 4.26 3.01 6.22 2.02 5.45 16.07%
DY 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 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