[BIMB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 11.18%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,307,796 2,036,192 1,956,596 1,972,264 1,935,484 2,583,569 1,778,281 18.95%
PBT 669,352 567,600 533,069 578,356 542,436 593,118 406,051 39.50%
Tax -190,464 -160,394 -177,550 -148,276 -161,100 -138,281 -128,545 29.93%
NP 478,888 407,206 355,518 430,080 381,336 454,837 277,506 43.82%
-
NP to SH 259,624 204,406 174,029 228,412 205,440 234,782 146,124 46.64%
-
Tax Rate 28.45% 28.26% 33.31% 25.64% 29.70% 23.31% 31.66% -
Total Cost 1,828,908 1,628,986 1,601,077 1,542,184 1,554,148 2,128,732 1,500,775 14.07%
-
Net Worth 1,910,883 1,824,291 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 20.13%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 37,339 49,763 74,644 - - 13,716 -
Div Payout % - 18.27% 28.59% 32.68% - - 9.39% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,910,883 1,824,291 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 20.13%
NOSH 1,067,532 1,066,837 1,066,356 1,066,349 1,067,775 1,066,706 1,066,827 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.75% 20.00% 18.17% 21.81% 19.70% 17.60% 15.61% -
ROE 13.59% 11.20% 9.71% 12.90% 11.95% 16.55% 10.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 216.18 190.86 183.48 184.95 181.26 242.20 166.69 18.90%
EPS 24.32 19.16 16.32 21.42 19.24 22.01 13.70 46.55%
DPS 0.00 3.50 4.67 7.00 0.00 0.00 1.29 -
NAPS 1.79 1.71 1.68 1.66 1.61 1.33 1.36 20.07%
Adjusted Per Share Value based on latest NOSH - 1,066,994
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 101.91 89.92 86.40 87.09 85.47 114.09 78.53 18.95%
EPS 11.46 9.03 7.69 10.09 9.07 10.37 6.45 46.64%
DPS 0.00 1.65 2.20 3.30 0.00 0.00 0.61 -
NAPS 0.8438 0.8056 0.7911 0.7817 0.7591 0.6265 0.6407 20.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.36 2.03 1.76 1.93 1.61 1.41 1.23 -
P/RPS 1.09 1.06 0.96 1.04 0.89 0.58 0.74 29.42%
P/EPS 9.70 10.59 10.78 9.01 8.37 6.41 8.98 5.27%
EY 10.31 9.44 9.27 11.10 11.95 15.61 11.14 -5.02%
DY 0.00 1.72 2.65 3.63 0.00 0.00 1.05 -
P/NAPS 1.32 1.19 1.05 1.16 1.00 1.06 0.90 29.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 -
Price 2.49 2.15 1.80 2.00 1.60 1.37 1.21 -
P/RPS 1.15 1.13 0.98 1.08 0.88 0.57 0.73 35.35%
P/EPS 10.24 11.22 11.03 9.34 8.32 6.22 8.83 10.37%
EY 9.77 8.91 9.07 10.71 12.03 16.07 11.32 -9.34%
DY 0.00 1.63 2.59 3.50 0.00 0.00 1.06 -
P/NAPS 1.39 1.26 1.07 1.20 0.99 1.03 0.89 34.57%

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