[BIMB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.92%
YoY- 30.12%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,445,412 2,227,379 2,135,187 2,036,192 1,976,354 1,946,389 1,859,326 19.98%
PBT 715,615 619,022 599,329 567,600 519,193 504,641 426,716 41.02%
Tax -187,208 -188,227 -167,735 -160,394 -121,474 -92,186 -89,336 63.53%
NP 528,407 430,795 431,594 407,206 397,719 412,455 337,380 34.75%
-
NP to SH 286,393 213,300 217,952 204,406 194,825 213,109 172,811 39.91%
-
Tax Rate 26.16% 30.41% 27.99% 28.26% 23.40% 18.27% 20.94% -
Total Cost 1,917,005 1,796,584 1,703,593 1,628,986 1,578,635 1,533,934 1,521,946 16.58%
-
Net Worth 1,973,826 1,886,508 1,910,883 1,823,111 1,791,560 1,771,211 1,719,118 9.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 37,303 37,303 37,344 37,344 37,344 37,344 16,029 75.34%
Div Payout % 13.03% 17.49% 17.13% 18.27% 19.17% 17.52% 9.28% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,973,826 1,886,508 1,910,883 1,823,111 1,791,560 1,771,211 1,719,118 9.62%
NOSH 1,066,933 1,065,824 1,067,532 1,066,147 1,066,405 1,066,994 1,067,775 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.61% 19.34% 20.21% 20.00% 20.12% 21.19% 18.15% -
ROE 14.51% 11.31% 11.41% 11.21% 10.87% 12.03% 10.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 229.20 208.98 200.01 190.99 185.33 182.42 174.13 20.04%
EPS 26.84 20.01 20.42 19.17 18.27 19.97 16.18 40.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 1.50 75.64%
NAPS 1.85 1.77 1.79 1.71 1.68 1.66 1.61 9.67%
Adjusted Per Share Value based on latest NOSH - 1,066,147
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 107.90 98.28 94.21 89.84 87.20 85.88 82.04 19.98%
EPS 12.64 9.41 9.62 9.02 8.60 9.40 7.62 39.99%
DPS 1.65 1.65 1.65 1.65 1.65 1.65 0.71 75.17%
NAPS 0.8709 0.8324 0.8431 0.8044 0.7905 0.7815 0.7585 9.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.02 3.08 2.36 2.03 1.76 1.93 1.61 -
P/RPS 1.32 1.47 1.18 1.06 0.95 1.06 0.92 27.12%
P/EPS 11.25 15.39 11.56 10.59 9.63 9.66 9.95 8.50%
EY 8.89 6.50 8.65 9.44 10.38 10.35 10.05 -7.83%
DY 1.16 1.14 1.48 1.72 1.99 1.81 0.93 15.82%
P/NAPS 1.63 1.74 1.32 1.19 1.05 1.16 1.00 38.37%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 -
Price 2.91 3.08 2.49 2.15 1.80 2.00 1.60 -
P/RPS 1.27 1.47 1.24 1.13 0.97 1.10 0.92 23.90%
P/EPS 10.84 15.39 12.20 11.21 9.85 10.01 9.89 6.28%
EY 9.22 6.50 8.20 8.92 10.15 9.99 10.12 -6.00%
DY 1.20 1.14 1.41 1.63 1.94 1.75 0.94 17.62%
P/NAPS 1.57 1.74 1.39 1.26 1.07 1.20 0.99 35.87%

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