[BIMB] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -36.73%
YoY- -35.25%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Revenue 707,448 590,260 502,261 415,198 340,702 288,412 272,938 13.53%
PBT 213,039 173,262 153,569 75,644 83,060 782,844 -8,240 -
Tax -72,032 -54,355 -33,863 -31,013 -7,923 -11,795 -12,156 26.76%
NP 141,007 118,907 119,706 44,631 75,137 771,049 -20,396 -
-
NP to SH 69,581 58,194 62,846 22,548 31,872 706,175 -20,778 -
-
Tax Rate 33.81% 31.37% 22.05% 41.00% 9.54% 1.51% - -
Total Cost 566,441 471,353 382,555 370,567 265,565 -482,637 293,334 9.16%
-
Net Worth 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 613,624 1,250,058 7.17%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Div 37,351 37,303 37,344 16,029 - - - -
Div Payout % 53.68% 64.10% 59.42% 71.09% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 613,624 1,250,058 7.17%
NOSH 1,067,193 1,065,824 1,066,994 1,068,625 890,279 562,958 563,089 8.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.93% 20.14% 23.83% 10.75% 22.05% 267.34% -7.47% -
ROE 3.31% 3.08% 3.55% 1.61% 2.86% 115.08% -1.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 66.29 55.38 47.07 38.85 38.27 51.23 48.47 4.26%
EPS 6.52 5.46 5.89 2.11 3.58 125.44 -3.69 -
DPS 3.50 3.50 3.50 1.50 0.00 0.00 0.00 -
NAPS 1.97 1.77 1.66 1.31 1.25 1.09 2.22 -1.58%
Adjusted Per Share Value based on latest NOSH - 1,068,625
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.24 26.07 22.18 18.33 15.05 12.74 12.05 13.54%
EPS 3.07 2.57 2.78 1.00 1.41 31.18 -0.92 -
DPS 1.65 1.65 1.65 0.71 0.00 0.00 0.00 -
NAPS 0.9284 0.8331 0.7822 0.6182 0.4914 0.271 0.552 7.17%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 -
Price 4.08 3.08 1.93 1.26 1.35 1.20 1.08 -
P/RPS 6.15 5.56 4.10 0.00 3.53 2.34 2.23 14.48%
P/EPS 62.58 56.41 32.77 0.00 37.71 0.96 -29.27 -
EY 1.60 1.77 3.05 0.00 2.65 104.53 -3.42 -
DY 0.86 1.14 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.74 1.16 1.26 1.08 1.10 0.49 21.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 28/08/13 16/08/12 25/08/11 30/08/10 14/03/08 05/04/07 20/03/06 -
Price 4.18 3.08 2.00 1.26 1.19 1.68 1.19 -
P/RPS 6.31 5.56 4.25 0.00 3.11 3.28 2.46 13.37%
P/EPS 64.11 56.41 33.96 0.00 33.24 1.34 -32.25 -
EY 1.56 1.77 2.95 0.00 3.01 74.67 -3.10 -
DY 0.84 1.14 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.74 1.20 1.26 0.95 1.54 0.54 19.99%

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