[BIMB] QoQ Quarter Result on 31-Dec-2008

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -72.45%
YoY- -55.85%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 400,419 417,868 329,875 357,571 384,866 365,067 362,808 6.79%
PBT 99,579 116,651 54,192 34,849 93,440 73,004 86,427 9.89%
Tax -29,163 -53,846 -9,861 -21,964 -5,753 80,168 -7,788 140.94%
NP 70,416 62,805 44,331 12,885 87,687 153,172 78,639 -7.09%
-
NP to SH 38,296 34,821 13,697 14,070 51,071 83,403 42,542 -6.76%
-
Tax Rate 29.29% 46.16% 18.20% 63.03% 6.16% -109.81% 9.01% -
Total Cost 330,003 355,063 285,544 344,686 297,179 211,895 284,169 10.47%
-
Net Worth 1,333,426 1,065,799 1,111,769 1,122,037 1,060,636 1,239,152 1,150,506 10.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 10,747 - - - 12,926 - -
Div Payout % - 30.87% - - - 15.50% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,333,426 1,065,799 1,111,769 1,122,037 1,060,636 1,239,152 1,150,506 10.32%
NOSH 1,066,740 895,629 889,415 890,506 891,291 891,476 891,865 12.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.59% 15.03% 13.44% 3.60% 22.78% 41.96% 21.68% -
ROE 2.87% 3.27% 1.23% 1.25% 4.82% 6.73% 3.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.54 46.66 37.09 40.15 43.18 40.95 40.68 -5.20%
EPS 3.59 3.89 1.54 1.58 5.73 9.36 4.77 -17.24%
DPS 0.00 1.20 0.00 0.00 0.00 1.45 0.00 -
NAPS 1.25 1.19 1.25 1.26 1.19 1.39 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 890,506
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.68 18.45 14.57 15.79 17.00 16.12 16.02 6.78%
EPS 1.69 1.54 0.60 0.62 2.26 3.68 1.88 -6.85%
DPS 0.00 0.47 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.5888 0.4706 0.4909 0.4955 0.4684 0.5472 0.5081 10.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.99 0.79 0.88 1.02 1.13 1.16 -
P/RPS 0.00 2.12 2.13 2.19 2.36 2.76 2.85 -
P/EPS 0.00 25.46 51.30 55.70 17.80 12.08 24.32 -
EY 0.00 3.93 1.95 1.80 5.62 8.28 4.11 -
DY 0.00 1.21 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 1.06 0.83 0.63 0.70 0.86 0.81 0.90 11.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 25/05/09 24/02/09 28/11/08 29/08/08 28/05/08 -
Price 1.25 1.08 1.04 0.87 0.84 1.07 1.12 -
P/RPS 0.00 2.31 2.80 2.17 1.95 2.61 2.75 -
P/EPS 0.00 27.78 67.53 55.06 14.66 11.44 23.48 -
EY 0.00 3.60 1.48 1.82 6.82 8.74 4.26 -
DY 0.00 1.11 0.00 0.00 0.00 1.36 0.00 -
P/NAPS 1.25 0.91 0.83 0.69 0.71 0.77 0.87 27.30%

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