[BIMB] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 2324.3%
YoY- 3498.67%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 502,261 415,198 340,702 288,412 272,938 266,876 96,649 24.57%
PBT 153,569 75,644 83,060 782,844 -8,240 3,959 25,031 27.35%
Tax -33,863 -31,013 -7,923 -11,795 -12,156 -3,564 -10,487 16.91%
NP 119,706 44,631 75,137 771,049 -20,396 395 14,544 32.44%
-
NP to SH 62,846 22,548 31,872 706,175 -20,778 395 14,544 21.54%
-
Tax Rate 22.05% 41.00% 9.54% 1.51% - 90.02% 41.90% -
Total Cost 382,555 370,567 265,565 -482,637 293,334 266,481 82,105 22.77%
-
Net Worth 1,771,211 1,399,899 1,112,849 613,624 1,250,058 1,568,714 1,538,958 1.89%
Dividend
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 37,344 16,029 - - - - - -
Div Payout % 59.42% 71.09% - - - - - -
Equity
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,771,211 1,399,899 1,112,849 613,624 1,250,058 1,568,714 1,538,958 1.89%
NOSH 1,066,994 1,068,625 890,279 562,958 563,089 564,285 563,720 8.87%
Ratio Analysis
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.83% 10.75% 22.05% 267.34% -7.47% 0.15% 15.05% -
ROE 3.55% 1.61% 2.86% 115.08% -1.66% 0.03% 0.95% -
Per Share
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.07 38.85 38.27 51.23 48.47 47.29 17.14 14.41%
EPS 5.89 2.11 3.58 125.44 -3.69 0.07 2.58 11.63%
DPS 3.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.31 1.25 1.09 2.22 2.78 2.73 -6.41%
Adjusted Per Share Value based on latest NOSH - 562,958
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.16 18.32 15.03 12.73 12.04 11.77 4.26 24.58%
EPS 2.77 0.99 1.41 31.16 -0.92 0.02 0.64 21.56%
DPS 1.65 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7815 0.6177 0.491 0.2707 0.5515 0.6921 0.679 1.89%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.93 1.26 1.35 1.20 1.08 1.72 1.71 -
P/RPS 4.10 0.00 3.53 2.34 2.23 3.64 9.97 -11.17%
P/EPS 32.77 0.00 37.71 0.96 -29.27 2,457.14 66.28 -8.96%
EY 3.05 0.00 2.65 104.53 -3.42 0.04 1.51 9.82%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.08 1.10 0.49 0.62 0.63 8.47%
Price Multiplier on Announcement Date
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/08/11 30/08/10 14/03/08 05/04/07 20/03/06 11/03/05 26/02/04 -
Price 2.00 1.26 1.19 1.68 1.19 1.58 1.86 -
P/RPS 4.25 0.00 3.11 3.28 2.46 3.34 10.85 -11.74%
P/EPS 33.96 0.00 33.24 1.34 -32.25 2,257.14 72.09 -9.54%
EY 2.95 0.00 3.01 74.67 -3.10 0.04 1.39 10.55%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.26 0.95 1.54 0.54 0.57 0.68 7.86%

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