[BIMB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 85.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Revenue 729,075 665,159 568,745 508,907 365,067 379,281 275,364 13.84%
PBT 220,704 198,478 167,798 119,391 73,004 48,759 -1,097,694 -
Tax -81,991 -59,831 -27,231 11,689 80,168 -1,607 -5,402 43.64%
NP 138,713 138,647 140,567 131,080 153,172 47,152 -1,103,096 -
-
NP to SH 60,145 68,616 73,884 64,303 83,403 27,578 -1,109,585 -
-
Tax Rate 37.15% 30.14% 16.23% -9.79% -109.81% 3.30% - -
Total Cost 590,362 526,512 428,178 377,827 211,895 332,129 1,378,460 -10.67%
-
Net Worth 1,080,830 2,016,951 1,823,111 1,418,291 1,239,152 1,017,440 -146,368 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Div - 37,350 - - 12,926 - - -
Div Payout % - 54.43% - - 15.50% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,080,830 2,016,951 1,823,111 1,418,291 1,239,152 1,017,440 -146,368 -
NOSH 1,080,830 1,067,170 1,066,147 1,066,384 891,476 892,491 562,955 9.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.03% 20.84% 24.72% 25.76% 41.96% 12.43% -400.60% -
ROE 5.56% 3.40% 4.05% 4.53% 6.73% 2.71% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.46 62.33 53.35 47.72 40.95 42.50 48.91 4.37%
EPS 5.56 6.43 6.93 6.03 9.36 3.09 -197.10 -
DPS 0.00 3.50 0.00 0.00 1.45 0.00 0.00 -
NAPS 1.00 1.89 1.71 1.33 1.39 1.14 -0.26 -
Adjusted Per Share Value based on latest NOSH - 1,066,384
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.20 29.37 25.12 22.47 16.12 16.75 12.16 13.84%
EPS 2.66 3.03 3.26 2.84 3.68 1.22 -49.00 -
DPS 0.00 1.65 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.4773 0.8907 0.8051 0.6263 0.5472 0.4493 -0.0646 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/06/08 29/06/07 30/06/06 -
Price 4.54 2.81 2.03 1.41 1.13 1.33 1.18 -
P/RPS 6.73 4.51 3.81 2.95 2.76 3.13 2.41 14.65%
P/EPS 81.59 43.70 29.29 23.38 12.08 43.04 -0.60 -
EY 1.23 2.29 3.41 4.28 8.28 2.32 -167.03 -
DY 0.00 1.25 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 4.54 1.49 1.19 1.06 0.81 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Date 26/02/14 27/02/13 28/02/12 25/02/11 29/08/08 30/08/07 27/10/06 -
Price 3.88 3.12 2.15 1.37 1.07 1.53 1.26 -
P/RPS 5.75 5.01 4.03 2.87 2.61 3.60 2.58 11.26%
P/EPS 69.73 48.52 31.02 22.72 11.44 49.51 -0.64 -
EY 1.43 2.06 3.22 4.40 8.74 2.02 -156.43 -
DY 0.00 1.12 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 3.88 1.65 1.26 1.03 0.77 1.34 0.00 -

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