[BIMB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 11.18%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Revenue 2,922,984 2,768,588 2,334,418 1,972,264 1,770,885 1,397,878 1,099,296 13.92%
PBT 802,138 804,060 681,200 578,356 411,987 440,958 1,649,894 -9.16%
Tax -233,342 -240,702 -203,942 -148,276 -131,163 -36,426 -45,662 24.29%
NP 568,796 563,358 477,258 430,080 280,824 404,532 1,604,232 -12.90%
-
NP to SH 506,254 287,446 246,200 228,412 148,231 217,728 1,470,608 -13.25%
-
Tax Rate 29.09% 29.94% 29.94% 25.64% 31.84% 8.26% 2.77% -
Total Cost 2,354,188 2,205,230 1,857,160 1,542,184 1,490,061 993,346 -504,936 -
-
Net Worth 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 1,114,496 613,644 23.07%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Div - 74,689 74,670 74,644 17,452 - - -
Div Payout % - 25.98% 30.33% 32.68% 11.77% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Net Worth 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 1,114,496 613,644 23.07%
NOSH 1,493,374 1,066,985 1,066,724 1,066,349 1,066,554 891,597 562,976 13.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
NP Margin 19.46% 20.35% 20.44% 21.81% 15.86% 28.94% 145.93% -
ROE 17.38% 13.68% 13.04% 12.90% 10.61% 19.54% 239.65% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
RPS 195.73 259.48 218.84 184.95 166.04 156.78 195.26 0.03%
EPS 33.90 26.94 23.08 21.42 13.90 24.42 261.22 -23.83%
DPS 0.00 7.00 7.00 7.00 1.64 0.00 0.00 -
NAPS 1.95 1.97 1.77 1.66 1.31 1.25 1.09 8.06%
Adjusted Per Share Value based on latest NOSH - 1,066,994
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
RPS 128.97 122.15 103.00 87.02 78.13 61.68 48.50 13.92%
EPS 22.34 12.68 10.86 10.08 6.54 9.61 64.89 -13.25%
DPS 0.00 3.30 3.29 3.29 0.77 0.00 0.00 -
NAPS 1.2849 0.9274 0.8331 0.781 0.6165 0.4917 0.2707 23.07%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 -
Price 4.27 4.08 3.08 1.93 1.26 1.35 1.20 -
P/RPS 2.18 1.57 1.41 1.04 0.00 0.86 0.61 18.50%
P/EPS 12.60 15.14 13.34 9.01 0.00 5.53 0.46 55.47%
EY 7.94 6.60 7.49 11.10 0.00 18.09 217.68 -35.68%
DY 0.00 1.72 2.27 3.63 0.00 0.00 0.00 -
P/NAPS 2.19 2.07 1.74 1.16 1.26 1.08 1.10 9.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Date 28/08/14 28/08/13 16/08/12 25/08/11 30/08/10 14/03/08 05/04/07 -
Price 4.27 4.18 3.08 2.00 1.26 1.19 1.68 -
P/RPS 2.18 1.61 1.41 1.08 0.00 0.76 0.86 13.20%
P/EPS 12.60 15.52 13.34 9.34 0.00 4.87 0.64 48.77%
EY 7.94 6.44 7.49 10.71 0.00 20.52 155.49 -32.73%
DY 0.00 1.67 2.27 3.50 0.00 0.00 0.00 -
P/NAPS 2.19 2.12 1.74 1.20 1.26 0.95 1.54 4.80%

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