[BIMB] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 15.94%
YoY- -70.45%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,473,953 2,036,192 2,583,569 1,426,814 1,234,572 1,135,002 1,087,432 11.56%
PBT 717,439 567,600 593,118 379,615 928,562 -1,177,940 -400,489 -
Tax -219,808 -160,394 -138,281 54,167 -16,402 -37,519 -44,090 23.85%
NP 497,631 407,206 454,837 433,782 912,160 -1,215,459 -444,579 -
-
NP to SH 252,269 204,406 234,782 236,198 799,351 -1,230,009 -456,851 -
-
Tax Rate 30.64% 28.26% 23.31% -14.27% 1.77% - - -
Total Cost 1,976,322 1,628,986 2,128,732 993,032 322,412 2,350,461 1,532,011 3.44%
-
Net Worth 2,016,037 1,824,291 1,418,719 1,007,445 917,683 -146,369 1,086,493 8.58%
Dividend
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 74,668 37,339 - 12,927 - - 14,073 24.88%
Div Payout % 29.60% 18.27% - 5.47% - - 0.00% -
Equity
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,016,037 1,824,291 1,418,719 1,007,445 917,683 -146,369 1,086,493 8.58%
NOSH 1,066,686 1,066,837 1,066,706 891,544 804,985 562,958 562,950 8.88%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 20.11% 20.00% 17.60% 30.40% 73.88% -107.09% -40.88% -
ROE 12.51% 11.20% 16.55% 23.45% 87.11% 0.00% -42.05% -
Per Share
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 231.93 190.86 242.20 160.04 153.37 201.61 193.17 2.46%
EPS 23.65 19.16 22.01 26.50 99.30 -218.49 -81.15 -
DPS 7.00 3.50 0.00 1.45 0.00 0.00 2.50 14.69%
NAPS 1.89 1.71 1.33 1.13 1.14 -0.26 1.93 -0.27%
Adjusted Per Share Value based on latest NOSH - 891,476
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 109.15 89.84 113.99 62.95 54.47 50.08 47.98 11.56%
EPS 11.13 9.02 10.36 10.42 35.27 -54.27 -20.16 -
DPS 3.29 1.65 0.00 0.57 0.00 0.00 0.62 24.88%
NAPS 0.8895 0.8049 0.626 0.4445 0.4049 -0.0646 0.4794 8.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.81 2.03 1.41 1.13 1.33 1.18 1.40 -
P/RPS 1.21 1.06 0.58 0.71 0.87 0.59 0.72 7.15%
P/EPS 11.88 10.59 6.41 4.27 1.34 -0.54 -1.73 -
EY 8.42 9.44 15.61 23.45 74.66 -185.16 -57.97 -
DY 2.49 1.72 0.00 1.28 0.00 0.00 1.79 4.49%
P/NAPS 1.49 1.19 1.06 1.00 1.17 0.00 0.73 9.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 27/02/13 28/02/12 25/02/11 29/08/08 30/08/07 27/10/06 10/10/05 -
Price 3.12 2.15 1.37 1.07 1.53 1.26 1.31 -
P/RPS 1.35 1.13 0.57 0.67 1.00 0.62 0.68 9.56%
P/EPS 13.19 11.22 6.22 4.04 1.54 -0.58 -1.61 -
EY 7.58 8.91 16.07 24.76 64.90 -173.40 -61.95 -
DY 2.24 1.63 0.00 1.36 0.00 0.00 1.91 2.14%
P/NAPS 1.65 1.26 1.03 0.95 1.34 0.00 0.68 12.52%

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