[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -90.37%
YoY- 164.31%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,426,814 1,061,747 698,939 358,237 1,234,572 855,291 549,648 88.99%
PBT 379,615 306,611 220,479 137,419 928,562 879,803 824,947 -40.42%
Tax 54,167 -26,001 -18,213 -10,290 -16,402 -14,795 -22,831 -
NP 433,782 280,610 202,266 127,129 912,160 865,008 802,116 -33.64%
-
NP to SH 236,198 152,795 108,864 76,992 799,351 771,773 735,304 -53.12%
-
Tax Rate -14.27% 8.48% 8.26% 7.49% 1.77% 1.68% 2.77% -
Total Cost 993,032 781,137 496,673 231,108 322,412 -9,717 -252,468 -
-
Net Worth 1,007,445 1,149,580 1,114,496 1,087,155 917,683 664,302 613,644 39.20%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,927 - - - - - - -
Div Payout % 5.47% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,007,445 1,149,580 1,114,496 1,087,155 917,683 664,302 613,644 39.20%
NOSH 891,544 891,147 891,597 891,111 804,985 562,968 562,976 35.90%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 30.40% 26.43% 28.94% 35.49% 73.88% 101.14% 145.93% -
ROE 23.45% 13.29% 9.77% 7.08% 87.11% 116.18% 119.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 160.04 119.14 78.39 40.20 153.37 151.93 97.63 39.06%
EPS 26.50 17.14 12.21 8.64 99.30 137.09 130.61 -65.50%
DPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.29 1.25 1.22 1.14 1.18 1.09 2.43%
Adjusted Per Share Value based on latest NOSH - 891,111
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.95 46.85 30.84 15.81 54.47 37.74 24.25 88.99%
EPS 10.42 6.74 4.80 3.40 35.27 34.05 32.44 -53.13%
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.5072 0.4917 0.4797 0.4049 0.2931 0.2707 39.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.13 1.16 1.35 1.46 1.33 1.76 1.20 -
P/RPS 0.71 0.97 1.72 3.63 0.87 1.16 1.23 -30.69%
P/EPS 4.27 6.77 11.06 16.90 1.34 1.28 0.92 178.50%
EY 23.45 14.78 9.04 5.92 74.66 77.89 108.84 -64.09%
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.08 1.20 1.17 1.49 1.10 -6.16%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 14/03/08 30/11/07 30/08/07 30/05/07 05/04/07 -
Price 1.07 1.12 1.19 1.39 1.53 1.19 1.68 -
P/RPS 0.67 0.94 1.52 3.46 1.00 0.78 1.72 -46.69%
P/EPS 4.04 6.53 9.75 16.09 1.54 0.87 1.29 114.20%
EY 24.76 15.31 10.26 6.22 64.90 115.20 77.74 -53.39%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.95 1.14 1.34 1.01 1.54 -27.55%

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