[BIMB] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.13%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Revenue 726,895 655,279 576,949 483,871 394,838 358,237 261,236 14.61%
PBT 194,387 188,991 167,338 135,609 100,326 137,419 42,103 22.61%
Tax -57,282 -48,319 -47,616 -40,275 -34,569 -10,290 -11,036 24.53%
NP 137,105 140,672 119,722 95,334 65,757 127,129 31,067 21.87%
-
NP to SH 123,455 74,142 64,906 51,360 35,637 76,992 29,129 21.22%
-
Tax Rate 29.47% 25.57% 28.45% 29.70% 34.46% 7.49% 26.21% -
Total Cost 589,790 514,607 457,227 388,537 329,081 231,108 230,169 13.35%
-
Net Worth 2,910,970 2,090,911 1,910,883 1,719,118 1,397,738 1,087,155 -118,318 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Net Worth 2,910,970 2,090,911 1,910,883 1,719,118 1,397,738 1,087,155 -118,318 -
NOSH 1,492,805 1,066,791 1,067,532 1,067,775 1,066,976 891,111 563,423 13.86%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
NP Margin 18.86% 21.47% 20.75% 19.70% 16.65% 35.49% 11.89% -
ROE 4.24% 3.55% 3.40% 2.99% 2.55% 7.08% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
RPS 48.69 61.43 54.05 45.32 37.01 40.20 46.37 0.65%
EPS 8.27 6.95 6.08 4.81 3.34 8.64 5.17 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.96 1.79 1.61 1.31 1.22 -0.21 -
Adjusted Per Share Value based on latest NOSH - 1,067,775
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
RPS 32.10 28.94 25.48 21.37 17.44 15.82 11.54 14.60%
EPS 5.45 3.27 2.87 2.27 1.57 3.40 1.29 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2855 0.9233 0.8438 0.7591 0.6172 0.4801 -0.0522 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 -
Price 4.33 3.33 2.36 1.61 1.28 1.46 1.24 -
P/RPS 8.89 5.42 4.37 3.55 0.00 3.63 2.67 17.38%
P/EPS 52.36 47.91 38.82 33.47 0.00 16.90 23.98 10.96%
EY 1.91 2.09 2.58 2.99 0.00 5.92 4.17 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.70 1.32 1.00 1.28 1.20 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Date 29/05/14 28/05/13 28/05/12 25/05/11 25/05/10 30/11/07 30/11/06 -
Price 4.01 3.76 2.49 1.60 1.19 1.39 1.20 -
P/RPS 8.24 6.12 4.61 3.53 0.00 3.46 2.59 16.67%
P/EPS 48.49 54.10 40.95 33.26 0.00 16.09 23.21 10.31%
EY 2.06 1.85 2.44 3.01 0.00 6.22 4.31 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.92 1.39 0.99 1.19 1.14 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