[BIMB] YoY Annualized Quarter Result on 31-Dec-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- -18.85%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Revenue 1,951,862 2,309,196 1,781,848 1,608,468 1,490,180 70.80%
PBT 484,044 560,640 307,893 273,721 299,132 159.79%
Tax -131,162 -34,518 -66,520 -56,367 -91,424 104.61%
NP 352,881 526,122 241,372 217,354 207,708 186.15%
-
NP to SH 186,465 306,426 156,338 118,257 113,659 166.98%
-
Tax Rate 27.10% 6.16% 21.60% 20.59% 30.56% -
Total Cost 1,598,980 1,783,074 1,540,476 1,391,113 1,282,472 54.89%
-
Net Worth 1,366,048 1,060,636 1,122,037 1,114,790 1,066,011 63.55%
Dividend
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Div - - - - 10,749 -
Div Payout % - - - - 9.46% -
Equity
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Net Worth 1,366,048 1,060,636 1,122,037 1,114,790 1,066,011 63.55%
NOSH 1,067,225 891,291 890,506 891,832 895,807 41.52%
Ratio Analysis
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
NP Margin 18.08% 22.78% 13.55% 13.51% 13.94% -
ROE 13.65% 28.89% 13.93% 10.61% 10.66% -
Per Share
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 182.89 259.08 200.09 180.36 166.35 20.68%
EPS 17.47 34.38 17.54 13.26 12.69 88.53%
DPS 0.00 0.00 0.00 0.00 1.20 -
NAPS 1.28 1.19 1.26 1.25 1.19 15.56%
Adjusted Per Share Value based on latest NOSH - 1,067,696
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 86.12 101.88 78.62 70.97 65.75 70.80%
EPS 8.23 13.52 6.90 5.22 5.01 167.67%
DPS 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.6027 0.468 0.4951 0.4919 0.4703 63.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 -
Price 1.20 1.02 0.88 0.79 0.99 -
P/RPS 0.00 0.39 0.44 0.44 0.60 -
P/EPS 0.00 2.97 5.01 5.96 7.80 -
EY 0.00 33.71 19.95 16.78 12.82 -
DY 0.00 0.00 0.00 0.00 1.21 -
P/NAPS 1.20 0.86 0.70 0.63 0.83 107.77%
Price Multiplier on Announcement Date
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 25/02/10 28/11/08 24/02/09 25/05/09 28/08/09 -
Price 1.22 0.84 0.87 1.04 1.08 -
P/RPS 0.00 0.32 0.43 0.58 0.65 -
P/EPS 0.00 2.44 4.96 7.84 8.51 -
EY 0.00 40.93 20.18 12.75 11.75 -
DY 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 1.22 0.71 0.69 0.83 0.91 78.87%

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