[BIMB] QoQ Annualized 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- 60.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,956,596 1,972,264 1,935,484 2,583,569 1,778,281 1,770,885 1,812,171 5.24%
PBT 533,069 578,356 542,436 593,118 406,051 411,987 453,016 11.44%
Tax -177,550 -148,276 -161,100 -138,281 -128,545 -131,163 -133,830 20.71%
NP 355,518 430,080 381,336 454,837 277,506 280,824 319,186 7.44%
-
NP to SH 174,029 228,412 205,440 234,782 146,124 148,231 169,996 1.57%
-
Tax Rate 33.31% 25.64% 29.70% 23.31% 31.66% 31.84% 29.54% -
Total Cost 1,601,077 1,542,184 1,554,148 2,128,732 1,500,775 1,490,061 1,492,984 4.76%
-
Net Worth 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 1,397,962 17.96%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 49,763 74,644 - - 13,716 17,452 - -
Div Payout % 28.59% 32.68% - - 9.39% 11.77% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 1,397,962 17.96%
NOSH 1,066,356 1,066,349 1,067,775 1,066,706 1,066,827 1,066,554 1,067,146 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.17% 21.81% 19.70% 17.60% 15.61% 15.86% 17.61% -
ROE 9.71% 12.90% 11.95% 16.55% 10.07% 10.61% 12.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 183.48 184.95 181.26 242.20 166.69 166.04 169.81 5.29%
EPS 16.32 21.42 19.24 22.01 13.70 13.90 15.93 1.62%
DPS 4.67 7.00 0.00 0.00 1.29 1.64 0.00 -
NAPS 1.68 1.66 1.61 1.33 1.36 1.31 1.31 18.02%
Adjusted Per Share Value based on latest NOSH - 1,066,384
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 86.33 87.02 85.40 113.99 78.46 78.13 79.96 5.23%
EPS 7.68 10.08 9.06 10.36 6.45 6.54 7.50 1.59%
DPS 2.20 3.29 0.00 0.00 0.61 0.77 0.00 -
NAPS 0.7904 0.781 0.7585 0.626 0.6402 0.6165 0.6168 17.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.76 1.93 1.61 1.41 1.23 1.26 1.28 -
P/RPS 0.96 1.04 0.89 0.58 0.74 0.00 0.00 -
P/EPS 10.78 9.01 8.37 6.41 8.98 0.00 0.00 -
EY 9.27 11.10 11.95 15.61 11.14 0.00 0.00 -
DY 2.65 3.63 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 1.05 1.16 1.00 1.06 0.90 1.26 1.28 -12.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 25/05/10 -
Price 1.80 2.00 1.60 1.37 1.21 1.26 1.19 -
P/RPS 0.98 1.08 0.88 0.57 0.73 0.00 0.00 -
P/EPS 11.03 9.34 8.32 6.22 8.83 0.00 0.00 -
EY 9.07 10.71 12.03 16.07 11.32 0.00 0.00 -
DY 2.59 3.50 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 1.07 1.20 0.99 1.03 0.89 1.26 1.19 -6.83%

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