[BIMB] YoY TTM Result on 30-Sep-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2009
Profit Trend
QoQ- -11.22%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Revenue 1,499,815 1,453,443 1,470,312 1,437,379 1,490,180 2.58%
PBT 305,483 335,931 287,720 255,485 299,132 8.69%
Tax -114,263 58,704 44,663 42,590 -91,424 142.22%
NP 191,220 394,635 332,383 298,075 207,708 -27.97%
-
NP to SH 100,903 209,166 191,364 162,241 113,659 -37.64%
-
Tax Rate 37.40% -17.48% -15.52% -16.67% 30.56% -
Total Cost 1,308,595 1,058,808 1,137,929 1,139,304 1,282,472 8.32%
-
Net Worth 1,333,426 1,060,636 1,122,037 1,111,769 1,065,799 143.22%
Dividend
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Div - 12,926 12,926 12,926 10,747 -
Div Payout % - 6.18% 6.75% 7.97% 9.46% -
Equity
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Net Worth 1,333,426 1,060,636 1,122,037 1,111,769 1,065,799 143.22%
NOSH 1,066,740 891,291 890,506 889,415 895,629 100.09%
Ratio Analysis
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
NP Margin 12.75% 27.15% 22.61% 20.74% 13.94% -
ROE 7.57% 19.72% 17.06% 14.59% 10.66% -
Per Share
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 140.60 163.07 165.11 161.61 166.38 -48.72%
EPS 9.46 23.47 21.49 18.24 12.69 -68.81%
DPS 0.00 1.45 1.45 1.45 1.20 -
NAPS 1.25 1.19 1.26 1.25 1.19 21.55%
Adjusted Per Share Value based on latest NOSH - 1,066,740
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 66.17 64.13 64.87 63.42 65.75 2.55%
EPS 4.45 9.23 8.44 7.16 5.01 -37.51%
DPS 0.00 0.57 0.57 0.57 0.47 -
NAPS 0.5883 0.468 0.4951 0.4905 0.4702 143.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 -
Price 1.06 1.02 0.88 0.79 0.99 -
P/RPS 0.75 0.63 0.53 0.49 0.60 142.37%
P/EPS 11.21 4.35 4.10 4.33 7.80 321.60%
EY 8.92 23.01 24.42 23.09 12.82 -76.28%
DY 0.00 1.42 1.65 1.84 1.21 -
P/NAPS 0.85 0.86 0.70 0.63 0.83 9.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 26/11/09 28/11/08 24/02/09 25/05/09 28/08/09 -
Price 1.25 0.84 0.87 1.04 1.08 -
P/RPS 0.89 0.52 0.53 0.64 0.65 247.90%
P/EPS 13.21 3.58 4.05 5.70 8.51 472.35%
EY 7.57 27.94 24.70 17.54 11.75 -82.52%
DY 0.00 1.73 1.67 1.39 1.11 -
P/NAPS 1.00 0.71 0.69 0.83 0.91 45.37%

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