[BIMB] YoY TTM Result on 31-Dec-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- 25.1%
YoY- -34.04%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Revenue 1,555,101 1,453,443 1,470,312 1,437,379 1,490,180 8.82%
PBT 372,740 335,931 287,720 255,485 299,132 54.71%
Tax -117,587 58,704 44,663 42,590 -91,424 64.74%
NP 255,153 394,635 332,383 298,075 207,708 50.39%
-
NP to SH 126,231 209,166 191,364 162,241 113,659 23.13%
-
Tax Rate 31.55% -17.48% -15.52% -16.67% 30.56% -
Total Cost 1,299,948 1,058,808 1,137,929 1,139,304 1,282,472 2.72%
-
Net Worth 1,366,651 1,060,636 1,122,037 1,111,769 1,065,799 63.75%
Dividend
31/12/09 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
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Net Worth 1,366,651 1,060,636 1,122,037 1,111,769 1,065,799 63.75%
NOSH 1,067,696 891,291 890,506 889,415 895,629 41.70%
Ratio Analysis
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
NP Margin 16.41% 27.15% 22.61% 20.74% 13.94% -
ROE 9.24% 19.72% 17.06% 14.59% 10.66% -
Per Share
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 145.65 163.07 165.11 161.61 166.38 -23.20%
EPS 11.82 23.47 21.49 18.24 12.69 -13.14%
DPS 0.00 1.45 1.45 1.45 1.20 -
NAPS 1.28 1.19 1.26 1.25 1.19 15.56%
Adjusted Per Share Value based on latest NOSH - 1,067,696
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 68.67 64.18 64.93 63.47 65.81 8.80%
EPS 5.57 9.24 8.45 7.16 5.02 22.90%
DPS 0.00 0.57 0.57 0.57 0.47 -
NAPS 0.6035 0.4684 0.4955 0.4909 0.4706 63.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 -
Price 1.20 1.02 0.88 0.79 0.99 -
P/RPS 0.82 0.63 0.53 0.49 0.60 85.82%
P/EPS 10.15 4.35 4.10 4.33 7.80 68.60%
EY 9.85 23.01 24.42 23.09 12.82 -40.71%
DY 0.00 1.42 1.65 1.84 1.21 -
P/NAPS 0.94 0.86 0.70 0.63 0.83 28.00%
Price Multiplier on Announcement Date
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 25/02/10 28/11/08 24/02/09 25/05/09 28/08/09 -
Price 1.22 0.84 0.87 1.04 1.08 -
P/RPS 0.84 0.52 0.53 0.64 0.65 66.30%
P/EPS 10.32 3.58 4.05 5.70 8.51 46.60%
EY 9.69 27.94 24.70 17.54 11.75 -31.77%
DY 0.00 1.73 1.67 1.39 1.11 -
P/NAPS 0.95 0.71 0.69 0.83 0.91 8.90%

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