[BIMB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.3%
YoY- 19.55%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,859,326 1,770,293 1,674,243 1,623,312 1,620,064 1,555,101 1,499,815 15.41%
PBT 426,716 391,433 374,148 377,655 418,874 372,740 305,483 24.98%
Tax -89,336 -83,630 -120,607 -120,033 -142,295 -117,587 -114,263 -15.14%
NP 337,380 307,803 253,541 257,622 276,579 255,153 191,220 46.06%
-
NP to SH 172,811 157,088 132,183 135,879 148,171 126,231 100,903 43.19%
-
Tax Rate 20.94% 21.37% 32.24% 31.78% 33.97% 31.55% 37.40% -
Total Cost 1,521,946 1,462,490 1,420,702 1,365,690 1,343,485 1,299,948 1,308,595 10.60%
-
Net Worth 1,719,118 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 18.47%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 16,029 16,029 16,029 16,029 - - - -
Div Payout % 9.28% 10.20% 12.13% 11.80% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,719,118 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 18.47%
NOSH 1,067,775 1,066,384 1,067,901 1,068,625 1,066,976 1,067,696 1,066,740 0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.15% 17.39% 15.14% 15.87% 17.07% 16.41% 12.75% -
ROE 10.05% 11.08% 9.10% 9.71% 10.60% 9.24% 7.57% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 174.13 166.01 156.78 151.91 151.84 145.65 140.60 15.34%
EPS 16.18 14.73 12.38 12.72 13.89 11.82 9.46 43.06%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.61 1.33 1.36 1.31 1.31 1.28 1.25 18.39%
Adjusted Per Share Value based on latest NOSH - 1,068,625
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 82.04 78.11 73.87 71.62 71.48 68.61 66.17 15.42%
EPS 7.62 6.93 5.83 6.00 6.54 5.57 4.45 43.17%
DPS 0.71 0.71 0.71 0.71 0.00 0.00 0.00 -
NAPS 0.7585 0.6258 0.6408 0.6177 0.6167 0.603 0.5883 18.47%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.61 1.41 1.23 1.26 1.28 1.20 1.06 -
P/RPS 0.92 0.85 0.78 0.83 0.84 0.82 0.75 14.60%
P/EPS 9.95 9.57 9.94 9.91 9.22 10.15 11.21 -7.64%
EY 10.05 10.45 10.06 10.09 10.85 9.85 8.92 8.28%
DY 0.93 1.06 1.22 1.19 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.90 0.96 0.98 0.94 0.85 11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 26/11/10 30/08/10 25/05/10 25/02/10 26/11/09 -
Price 1.60 1.37 1.21 1.26 1.19 1.22 1.25 -
P/RPS 0.92 0.83 0.77 0.83 0.78 0.84 0.89 2.23%
P/EPS 9.89 9.30 9.78 9.91 8.57 10.32 13.21 -17.56%
EY 10.12 10.75 10.23 10.09 11.67 9.69 7.57 21.37%
DY 0.94 1.09 1.24 1.19 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 0.89 0.96 0.91 0.95 1.00 -0.66%

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