[BIMB] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
14-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -80.47%
YoY- 135.64%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,453,443 1,426,814 1,425,541 1,368,376 1,316,086 1,219,085 1,130,655 18.17%
PBT 335,931 394,867 346,763 315,193 1,014,977 904,704 -217,890 -
Tax 58,704 54,167 -22,492 -6,668 -10,540 -11,286 -20,197 -
NP 394,635 449,034 324,271 308,525 1,004,437 893,418 -238,087 -
-
NP to SH 209,166 235,462 170,004 163,654 837,957 789,719 -337,811 -
-
Tax Rate -17.48% -13.72% 6.49% 2.12% 1.04% 1.25% - -
Total Cost 1,058,808 977,780 1,101,270 1,059,851 311,649 325,667 1,368,742 -15.69%
-
Net Worth 1,060,636 1,239,152 1,150,506 1,112,849 1,087,155 892,491 664,095 36.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,926 12,926 - - - - - -
Div Payout % 6.18% 5.49% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,060,636 1,239,152 1,150,506 1,112,849 1,087,155 892,491 664,095 36.51%
NOSH 891,291 891,476 891,865 890,279 891,111 892,491 562,793 35.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.15% 31.47% 22.75% 22.55% 76.32% 73.29% -21.06% -
ROE 19.72% 19.00% 14.78% 14.71% 77.08% 88.48% -50.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.07 160.05 159.84 153.70 147.69 136.59 200.90 -12.95%
EPS 23.47 26.41 19.06 18.38 94.04 88.48 -60.02 -
DPS 1.45 1.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.39 1.29 1.25 1.22 1.00 1.18 0.56%
Adjusted Per Share Value based on latest NOSH - 890,279
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.13 62.95 62.90 60.37 58.07 53.79 49.89 18.16%
EPS 9.23 10.39 7.50 7.22 36.97 34.84 -14.90 -
DPS 0.57 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.468 0.5467 0.5076 0.491 0.4797 0.3938 0.293 36.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.02 1.13 1.16 1.35 1.46 1.33 1.76 -
P/RPS 0.63 0.71 0.73 0.88 0.99 0.97 0.88 -19.92%
P/EPS 4.35 4.28 6.09 7.34 1.55 1.50 -2.93 -
EY 23.01 23.37 16.43 13.62 64.41 66.53 -34.10 -
DY 1.42 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.90 1.08 1.20 1.33 1.49 -30.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 28/05/08 14/03/08 30/11/07 30/08/07 30/05/07 -
Price 0.84 1.07 1.12 1.19 1.39 1.53 1.19 -
P/RPS 0.52 0.67 0.70 0.77 0.94 1.12 0.59 -8.05%
P/EPS 3.58 4.05 5.88 6.47 1.48 1.73 -1.98 -
EY 27.94 24.68 17.02 15.45 67.65 57.83 -50.44 -
DY 1.73 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.87 0.95 1.14 1.53 1.01 -20.88%

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