[BIMB] QoQ TTM Result on 31-Dec-2008

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -8.51%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,499,815 1,490,180 1,437,379 1,470,312 1,453,443 1,426,814 1,425,541 3.44%
PBT 305,483 299,132 255,485 287,720 335,931 394,867 346,763 -8.09%
Tax -114,263 -91,424 42,590 44,663 58,704 54,167 -22,492 195.22%
NP 191,220 207,708 298,075 332,383 394,635 449,034 324,271 -29.65%
-
NP to SH 100,903 113,659 162,241 191,364 209,166 235,462 170,004 -29.35%
-
Tax Rate 37.40% 30.56% -16.67% -15.52% -17.48% -13.72% 6.49% -
Total Cost 1,308,595 1,282,472 1,139,304 1,137,929 1,058,808 977,780 1,101,270 12.17%
-
Net Worth 1,333,426 1,065,799 1,111,769 1,122,037 1,060,636 1,239,152 1,150,506 10.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 10,747 12,926 12,926 12,926 12,926 - -
Div Payout % - 9.46% 7.97% 6.75% 6.18% 5.49% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,333,426 1,065,799 1,111,769 1,122,037 1,060,636 1,239,152 1,150,506 10.32%
NOSH 1,066,740 895,629 889,415 890,506 891,291 891,476 891,865 12.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.75% 13.94% 20.74% 22.61% 27.15% 31.47% 22.75% -
ROE 7.57% 10.66% 14.59% 17.06% 19.72% 19.00% 14.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 140.60 166.38 161.61 165.11 163.07 160.05 159.84 -8.18%
EPS 9.46 12.69 18.24 21.49 23.47 26.41 19.06 -37.28%
DPS 0.00 1.20 1.45 1.45 1.45 1.45 0.00 -
NAPS 1.25 1.19 1.25 1.26 1.19 1.39 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 890,506
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.17 65.75 63.42 64.87 64.13 62.95 62.90 3.43%
EPS 4.45 5.01 7.16 8.44 9.23 10.39 7.50 -29.36%
DPS 0.00 0.47 0.57 0.57 0.57 0.57 0.00 -
NAPS 0.5883 0.4702 0.4905 0.4951 0.468 0.5467 0.5076 10.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.99 0.79 0.88 1.02 1.13 1.16 -
P/RPS 0.75 0.60 0.49 0.53 0.63 0.71 0.73 1.81%
P/EPS 11.21 7.80 4.33 4.10 4.35 4.28 6.09 50.14%
EY 8.92 12.82 23.09 24.42 23.01 23.37 16.43 -33.42%
DY 0.00 1.21 1.84 1.65 1.42 1.28 0.00 -
P/NAPS 0.85 0.83 0.63 0.70 0.86 0.81 0.90 -3.73%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 25/05/09 24/02/09 28/11/08 29/08/08 28/05/08 -
Price 1.25 1.08 1.04 0.87 0.84 1.07 1.12 -
P/RPS 0.89 0.65 0.64 0.53 0.52 0.67 0.70 17.34%
P/EPS 13.21 8.51 5.70 4.05 3.58 4.05 5.88 71.44%
EY 7.57 11.75 17.54 24.70 27.94 24.68 17.02 -41.70%
DY 0.00 1.11 1.39 1.67 1.73 1.36 0.00 -
P/NAPS 1.00 0.91 0.83 0.69 0.71 0.77 0.87 9.71%

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