[BIMB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.13%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 568,745 481,315 502,261 483,871 508,907 451,350 415,198 23.27%
PBT 167,798 110,624 153,569 135,609 119,391 96,072 75,644 69.84%
Tax -27,231 -59,025 -33,863 -40,275 11,689 -29,737 -31,013 -8.28%
NP 140,567 51,599 119,706 95,334 131,080 66,335 44,631 114.41%
-
NP to SH 73,884 16,316 62,846 51,360 64,303 34,600 22,548 120.13%
-
Tax Rate 16.23% 53.36% 22.05% 29.70% -9.79% 30.95% 41.00% -
Total Cost 428,178 429,716 382,555 388,537 377,827 385,015 370,567 10.08%
-
Net Worth 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 19.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 37,344 - - - 16,029 -
Div Payout % - - 59.42% - - - 71.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 19.19%
NOSH 1,066,147 1,066,405 1,066,994 1,067,775 1,066,384 1,067,901 1,068,625 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 24.72% 10.72% 23.83% 19.70% 25.76% 14.70% 10.75% -
ROE 4.05% 0.91% 3.55% 2.99% 4.53% 2.38% 1.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.35 45.13 47.07 45.32 47.72 42.27 38.85 23.47%
EPS 6.93 1.53 5.89 4.81 6.03 3.24 2.11 120.47%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 1.50 -
NAPS 1.71 1.68 1.66 1.61 1.33 1.36 1.31 19.38%
Adjusted Per Share Value based on latest NOSH - 1,067,775
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.12 21.25 22.18 21.37 22.47 19.93 18.33 23.30%
EPS 3.26 0.72 2.78 2.27 2.84 1.53 1.00 119.38%
DPS 0.00 0.00 1.65 0.00 0.00 0.00 0.71 -
NAPS 0.8051 0.7911 0.7822 0.7591 0.6263 0.6413 0.6182 19.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.03 1.76 1.93 1.61 1.41 1.23 1.26 -
P/RPS 3.81 3.90 4.10 3.55 2.95 2.91 0.00 -
P/EPS 29.29 115.03 32.77 33.47 23.38 37.96 0.00 -
EY 3.41 0.87 3.05 2.99 4.28 2.63 0.00 -
DY 0.00 0.00 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.05 1.16 1.00 1.06 0.90 1.26 -3.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 -
Price 2.15 1.80 2.00 1.60 1.37 1.21 1.26 -
P/RPS 4.03 3.99 4.25 3.53 2.87 2.86 0.00 -
P/EPS 31.02 117.65 33.96 33.26 22.72 37.35 0.00 -
EY 3.22 0.85 2.95 3.01 4.40 2.68 0.00 -
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.07 1.20 0.99 1.03 0.89 1.26 0.00%

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