[BIMB] YoY Quarter Result on 30-Sep-2007 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 179.18%
YoY- 164.31%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 576,949 483,871 394,838 358,237 261,236 286,597 212,927 14.20%
PBT 167,338 135,609 100,326 137,419 42,103 -4,512 26,367 27.92%
Tax -47,616 -40,275 -34,569 -10,290 -11,036 -8,443 -7,546 27.82%
NP 119,722 95,334 65,757 127,129 31,067 -12,955 18,821 27.96%
-
NP to SH 64,906 51,360 35,637 76,992 29,129 -18,812 17,511 19.07%
-
Tax Rate 28.45% 29.70% 34.46% 7.49% 26.21% - 28.62% -
Total Cost 457,227 388,537 329,081 231,108 230,169 299,552 194,106 12.09%
-
Net Worth 1,910,883 1,719,118 1,397,738 1,087,155 -118,318 1,003,765 1,605,983 2.34%
Dividend
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,910,883 1,719,118 1,397,738 1,087,155 -118,318 1,003,765 1,605,983 2.34%
NOSH 1,067,532 1,067,775 1,066,976 891,111 563,423 494,465 563,503 8.88%
Ratio Analysis
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.75% 19.70% 16.65% 35.49% 11.89% -4.52% 8.84% -
ROE 3.40% 2.99% 2.55% 7.08% 0.00% -1.87% 1.09% -
Per Share
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 54.05 45.32 37.01 40.20 46.37 57.96 37.79 4.88%
EPS 6.08 4.81 3.34 8.64 5.17 -3.34 3.34 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.61 1.31 1.22 -0.21 2.03 2.85 -6.00%
Adjusted Per Share Value based on latest NOSH - 891,111
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.48 21.37 17.44 15.82 11.54 12.66 9.40 14.21%
EPS 2.87 2.27 1.57 3.40 1.29 -0.83 0.77 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8438 0.7591 0.6172 0.4801 -0.0522 0.4433 0.7092 2.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.36 1.61 1.28 1.46 1.24 1.38 1.70 -
P/RPS 4.37 3.55 0.00 3.63 2.67 2.38 4.50 -0.38%
P/EPS 38.82 33.47 0.00 16.90 23.98 -36.27 54.71 -4.46%
EY 2.58 2.99 0.00 5.92 4.17 -2.76 1.83 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.00 1.28 1.20 0.00 0.68 0.60 11.07%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/05/12 25/05/11 25/05/10 30/11/07 30/11/06 23/12/05 29/11/04 -
Price 2.49 1.60 1.19 1.39 1.20 1.15 1.81 -
P/RPS 4.61 3.53 0.00 3.46 2.59 1.98 4.79 -0.50%
P/EPS 40.95 33.26 0.00 16.09 23.21 -30.23 58.25 -4.58%
EY 2.44 3.01 0.00 6.22 4.31 -3.31 1.72 4.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 1.19 1.14 0.00 0.57 0.64 10.88%

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