[BIMB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.01%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,036,192 1,976,354 1,946,389 1,859,326 1,770,293 1,674,243 1,623,312 16.26%
PBT 567,600 519,193 504,641 426,716 391,433 374,148 377,655 31.11%
Tax -160,394 -121,474 -92,186 -89,336 -83,630 -120,607 -120,033 21.25%
NP 407,206 397,719 412,455 337,380 307,803 253,541 257,622 35.57%
-
NP to SH 204,406 194,825 213,109 172,811 157,088 132,183 135,879 31.19%
-
Tax Rate 28.26% 23.40% 18.27% 20.94% 21.37% 32.24% 31.78% -
Total Cost 1,628,986 1,578,635 1,533,934 1,521,946 1,462,490 1,420,702 1,365,690 12.43%
-
Net Worth 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 19.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 37,344 37,344 37,344 16,029 16,029 16,029 16,029 75.47%
Div Payout % 18.27% 19.17% 17.52% 9.28% 10.20% 12.13% 11.80% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 19.19%
NOSH 1,066,147 1,066,405 1,066,994 1,067,775 1,066,384 1,067,901 1,068,625 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.00% 20.12% 21.19% 18.15% 17.39% 15.14% 15.87% -
ROE 11.21% 10.87% 12.03% 10.05% 11.08% 9.10% 9.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.99 185.33 182.42 174.13 166.01 156.78 151.91 16.43%
EPS 19.17 18.27 19.97 16.18 14.73 12.38 12.72 31.35%
DPS 3.50 3.50 3.50 1.50 1.50 1.50 1.50 75.64%
NAPS 1.71 1.68 1.66 1.61 1.33 1.36 1.31 19.38%
Adjusted Per Share Value based on latest NOSH - 1,067,775
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 89.84 87.20 85.88 82.04 78.11 73.87 71.62 16.26%
EPS 9.02 8.60 9.40 7.62 6.93 5.83 6.00 31.13%
DPS 1.65 1.65 1.65 0.71 0.71 0.71 0.71 75.17%
NAPS 0.8044 0.7905 0.7815 0.7585 0.6258 0.6408 0.6177 19.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.03 1.76 1.93 1.61 1.41 1.23 1.26 -
P/RPS 1.06 0.95 1.06 0.92 0.85 0.78 0.83 17.65%
P/EPS 10.59 9.63 9.66 9.95 9.57 9.94 9.91 4.51%
EY 9.44 10.38 10.35 10.05 10.45 10.06 10.09 -4.33%
DY 1.72 1.99 1.81 0.93 1.06 1.22 1.19 27.75%
P/NAPS 1.19 1.05 1.16 1.00 1.06 0.90 0.96 15.34%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 -
Price 2.15 1.80 2.00 1.60 1.37 1.21 1.26 -
P/RPS 1.13 0.97 1.10 0.92 0.83 0.77 0.83 22.76%
P/EPS 11.21 9.85 10.01 9.89 9.30 9.78 9.91 8.54%
EY 8.92 10.15 9.99 10.12 10.75 10.23 10.09 -7.86%
DY 1.63 1.94 1.75 0.94 1.09 1.24 1.19 23.26%
P/NAPS 1.26 1.07 1.20 0.99 1.03 0.89 0.96 19.81%

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