[BIMB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 17.45%
YoY- -12.94%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,411,725 2,334,418 2,307,796 2,036,192 1,956,596 1,972,264 1,935,484 15.74%
PBT 691,948 681,200 669,352 567,600 533,069 578,356 542,436 17.56%
Tax -213,302 -203,942 -190,464 -160,394 -177,550 -148,276 -161,100 20.51%
NP 478,645 477,258 478,888 407,206 355,518 430,080 381,336 16.31%
-
NP to SH 244,870 246,200 259,624 204,406 174,029 228,412 205,440 12.38%
-
Tax Rate 30.83% 29.94% 28.45% 28.26% 33.31% 25.64% 29.70% -
Total Cost 1,933,080 1,857,160 1,828,908 1,628,986 1,601,077 1,542,184 1,554,148 15.61%
-
Net Worth 1,066,812 1,888,102 1,910,883 1,824,291 1,791,478 1,770,139 1,719,118 -27.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 49,784 74,670 - 37,339 49,763 74,644 - -
Div Payout % 20.33% 30.33% - 18.27% 28.59% 32.68% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,066,812 1,888,102 1,910,883 1,824,291 1,791,478 1,770,139 1,719,118 -27.18%
NOSH 1,066,812 1,066,724 1,067,532 1,066,837 1,066,356 1,066,349 1,067,775 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.85% 20.44% 20.75% 20.00% 18.17% 21.81% 19.70% -
ROE 22.95% 13.04% 13.59% 11.20% 9.71% 12.90% 11.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 226.07 218.84 216.18 190.86 183.48 184.95 181.26 15.82%
EPS 22.96 23.08 24.32 19.16 16.32 21.42 19.24 12.47%
DPS 4.67 7.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 1.00 1.77 1.79 1.71 1.68 1.66 1.61 -27.13%
Adjusted Per Share Value based on latest NOSH - 1,066,147
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 106.50 103.09 101.91 89.92 86.40 87.09 85.47 15.74%
EPS 10.81 10.87 11.46 9.03 7.69 10.09 9.07 12.37%
DPS 2.20 3.30 0.00 1.65 2.20 3.30 0.00 -
NAPS 0.4711 0.8338 0.8438 0.8056 0.7911 0.7817 0.7591 -27.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.02 3.08 2.36 2.03 1.76 1.93 1.61 -
P/RPS 1.34 1.41 1.09 1.06 0.96 1.04 0.89 31.26%
P/EPS 13.16 13.34 9.70 10.59 10.78 9.01 8.37 35.10%
EY 7.60 7.49 10.31 9.44 9.27 11.10 11.95 -25.98%
DY 1.55 2.27 0.00 1.72 2.65 3.63 0.00 -
P/NAPS 3.02 1.74 1.32 1.19 1.05 1.16 1.00 108.51%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 -
Price 2.91 3.08 2.49 2.15 1.80 2.00 1.60 -
P/RPS 1.29 1.41 1.15 1.13 0.98 1.08 0.88 28.95%
P/EPS 12.68 13.34 10.24 11.22 11.03 9.34 8.32 32.33%
EY 7.89 7.49 9.77 8.91 9.07 10.71 12.03 -24.45%
DY 1.60 2.27 0.00 1.63 2.59 3.50 0.00 -
P/NAPS 2.91 1.74 1.39 1.26 1.07 1.20 0.99 104.79%

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