[BIMB] QoQ Annualized Quarter Result on 31-Mar-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- -24.36%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,951,862 2,402,514 1,490,180 1,608,468 1,781,848 2,309,196 1,426,814 23.16%
PBT 484,044 597,474 299,132 273,721 307,893 560,640 379,615 17.53%
Tax -131,162 -174,978 -91,424 -56,367 -66,520 -34,518 54,167 -
NP 352,881 422,496 207,708 217,354 241,372 526,122 433,782 -12.82%
-
NP to SH 186,465 229,776 113,659 118,257 156,338 306,426 236,198 -14.54%
-
Tax Rate 27.10% 29.29% 30.56% 20.59% 21.60% 6.16% -14.27% -
Total Cost 1,598,980 1,980,018 1,282,472 1,391,113 1,540,476 1,783,074 993,032 37.25%
-
Net Worth 1,366,048 1,333,426 1,066,011 1,114,790 1,122,037 1,060,636 1,007,445 22.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 10,749 - - - 12,927 -
Div Payout % - - 9.46% - - - 5.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,366,048 1,333,426 1,066,011 1,114,790 1,122,037 1,060,636 1,007,445 22.43%
NOSH 1,067,225 1,066,740 895,807 891,832 890,506 891,291 891,544 12.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.08% 17.59% 13.94% 13.51% 13.55% 22.78% 30.40% -
ROE 13.65% 17.23% 10.66% 10.61% 13.93% 28.89% 23.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 182.89 225.22 166.35 180.36 200.09 259.08 160.04 9.27%
EPS 17.47 21.54 12.69 13.26 17.54 34.38 26.50 -24.19%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 1.45 -
NAPS 1.28 1.25 1.19 1.25 1.26 1.19 1.13 8.63%
Adjusted Per Share Value based on latest NOSH - 889,415
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.12 106.00 65.75 70.97 78.62 101.88 62.95 23.16%
EPS 8.23 10.14 5.01 5.22 6.90 13.52 10.42 -14.51%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.57 -
NAPS 0.6027 0.5883 0.4703 0.4919 0.4951 0.468 0.4445 22.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.20 1.06 0.99 0.79 0.88 1.02 1.13 -
P/RPS 0.00 0.00 0.60 0.44 0.44 0.39 0.71 -
P/EPS 0.00 0.00 7.80 5.96 5.01 2.97 4.27 -
EY 0.00 0.00 12.82 16.78 19.95 33.71 23.45 -
DY 0.00 0.00 1.21 0.00 0.00 0.00 1.28 -
P/NAPS 1.20 1.06 0.83 0.63 0.70 0.86 1.00 12.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 25/05/09 24/02/09 28/11/08 29/08/08 -
Price 1.22 1.25 1.08 1.04 0.87 0.84 1.07 -
P/RPS 0.00 0.00 0.65 0.58 0.43 0.32 0.67 -
P/EPS 0.00 0.00 8.51 7.84 4.96 2.44 4.04 -
EY 0.00 0.00 11.75 12.75 20.18 40.93 24.76 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.36 -
P/NAPS 1.22 1.25 0.91 0.83 0.69 0.71 0.95 18.09%

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