[BIMB] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 61.29%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,316,086 1,219,085 1,130,655 1,125,115 1,109,641 1,135,002 1,231,296 4.53%
PBT 1,014,977 904,704 -217,890 -340,241 -1,131,325 -1,177,940 -515,627 -
Tax -10,540 -11,286 -20,197 -39,751 -40,112 -37,519 -60,322 -68.71%
NP 1,004,437 893,418 -238,087 -379,992 -1,171,437 -1,215,459 -575,949 -
-
NP to SH 837,957 789,719 -337,811 -459,156 -1,186,109 -1,234,050 -598,324 -
-
Tax Rate 1.04% 1.25% - - - - - -
Total Cost 311,649 325,667 1,368,742 1,505,107 2,281,078 2,350,461 1,807,245 -68.98%
-
Net Worth 1,087,155 892,491 664,095 613,624 -118,318 -146,368 996,211 5.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,087,155 892,491 664,095 613,624 -118,318 -146,368 996,211 5.99%
NOSH 891,111 892,491 562,793 562,958 563,423 562,955 562,831 35.80%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 76.32% 73.29% -21.06% -33.77% -105.57% -107.09% -46.78% -
ROE 77.08% 88.48% -50.87% -74.83% 0.00% 0.00% -60.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 147.69 136.59 200.90 199.86 196.95 201.61 218.77 -23.02%
EPS 94.04 88.48 -60.02 -81.56 -210.52 -219.21 -106.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.18 1.09 -0.21 -0.26 1.77 -21.95%
Adjusted Per Share Value based on latest NOSH - 562,958
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.12 53.83 49.93 49.68 49.00 50.12 54.37 4.54%
EPS 37.00 34.87 -14.92 -20.28 -52.38 -54.49 -26.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4801 0.3941 0.2933 0.271 -0.0522 -0.0646 0.4399 5.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.46 1.33 1.76 1.20 1.24 1.18 1.25 -
P/RPS 0.99 0.97 0.88 0.60 0.63 0.59 0.57 44.44%
P/EPS 1.55 1.50 -2.93 -1.47 -0.59 -0.54 -1.18 -
EY 64.41 66.53 -34.10 -67.97 -169.77 -185.77 -85.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.33 1.49 1.10 0.00 0.00 0.71 41.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 05/04/07 30/11/06 27/10/06 16/06/06 -
Price 1.39 1.53 1.19 1.68 1.20 1.26 1.17 -
P/RPS 0.94 1.12 0.59 0.84 0.61 0.62 0.53 46.47%
P/EPS 1.48 1.73 -1.98 -2.06 -0.57 -0.57 -1.10 -
EY 67.65 57.83 -50.44 -48.55 -175.43 -173.98 -90.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.53 1.01 1.54 0.00 0.00 0.66 43.91%

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