[BIMB] QoQ TTM Result on 30-Sep-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2009
Profit Trend
QoQ- -11.22%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,623,312 1,620,064 1,555,101 1,499,815 1,490,180 1,437,379 1,470,312 6.84%
PBT 377,655 418,874 372,740 305,483 299,132 255,485 287,720 19.94%
Tax -120,033 -142,295 -117,587 -114,263 -91,424 42,590 44,663 -
NP 257,622 276,579 255,153 191,220 207,708 298,075 332,383 -15.66%
-
NP to SH 135,879 148,171 126,231 100,903 113,659 162,241 191,364 -20.45%
-
Tax Rate 31.78% 33.97% 31.55% 37.40% 30.56% -16.67% -15.52% -
Total Cost 1,365,690 1,343,485 1,299,948 1,308,595 1,282,472 1,139,304 1,137,929 12.97%
-
Net Worth 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 1,122,037 15.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,029 - - - 10,747 12,926 12,926 15.46%
Div Payout % 11.80% - - - 9.46% 7.97% 6.75% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 1,122,037 15.94%
NOSH 1,068,625 1,066,976 1,067,696 1,066,740 895,629 889,415 890,506 12.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.87% 17.07% 16.41% 12.75% 13.94% 20.74% 22.61% -
ROE 9.71% 10.60% 9.24% 7.57% 10.66% 14.59% 17.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 151.91 151.84 145.65 140.60 166.38 161.61 165.11 -5.41%
EPS 12.72 13.89 11.82 9.46 12.69 18.24 21.49 -29.57%
DPS 1.50 0.00 0.00 0.00 1.20 1.45 1.45 2.29%
NAPS 1.31 1.31 1.28 1.25 1.19 1.25 1.26 2.63%
Adjusted Per Share Value based on latest NOSH - 1,066,740
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.62 71.48 68.61 66.17 65.75 63.42 64.87 6.84%
EPS 6.00 6.54 5.57 4.45 5.01 7.16 8.44 -20.39%
DPS 0.71 0.00 0.00 0.00 0.47 0.57 0.57 15.81%
NAPS 0.6177 0.6167 0.603 0.5883 0.4702 0.4905 0.4951 15.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.28 1.20 1.06 0.99 0.79 0.88 -
P/RPS 0.83 0.84 0.82 0.75 0.60 0.49 0.53 34.96%
P/EPS 9.91 9.22 10.15 11.21 7.80 4.33 4.10 80.39%
EY 10.09 10.85 9.85 8.92 12.82 23.09 24.42 -44.61%
DY 1.19 0.00 0.00 0.00 1.21 1.84 1.65 -19.62%
P/NAPS 0.96 0.98 0.94 0.85 0.83 0.63 0.70 23.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 24/02/09 -
Price 1.26 1.19 1.22 1.25 1.08 1.04 0.87 -
P/RPS 0.83 0.78 0.84 0.89 0.65 0.64 0.53 34.96%
P/EPS 9.91 8.57 10.32 13.21 8.51 5.70 4.05 81.88%
EY 10.09 11.67 9.69 7.57 11.75 17.54 24.70 -45.03%
DY 1.19 0.00 0.00 0.00 1.11 1.39 1.67 -20.27%
P/NAPS 0.96 0.91 0.95 1.00 0.91 0.83 0.69 24.70%

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