[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2008

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- -78.38%
YoY- -33.67%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,490,180 1,072,312 742,437 384,866 1,426,814 1,061,747 698,939 65.72%
PBT 299,132 182,481 128,289 93,440 379,615 306,611 220,479 22.57%
Tax -91,424 -37,578 -27,717 -5,753 54,167 -26,001 -18,213 193.45%
NP 207,708 144,903 100,572 87,687 433,782 280,610 202,266 1.78%
-
NP to SH 113,659 78,838 65,141 51,071 236,198 152,795 108,864 2.91%
-
Tax Rate 30.56% 20.59% 21.61% 6.16% -14.27% 8.48% 8.26% -
Total Cost 1,282,472 927,409 641,865 297,179 993,032 781,137 496,673 88.32%
-
Net Worth 1,066,011 1,114,790 1,122,813 1,060,636 1,007,445 1,149,580 1,114,496 -2.92%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,749 - - - 12,927 - - -
Div Payout % 9.46% - - - 5.47% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,066,011 1,114,790 1,122,813 1,060,636 1,007,445 1,149,580 1,114,496 -2.92%
NOSH 895,807 891,832 890,506 891,291 891,544 891,147 891,597 0.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.94% 13.51% 13.55% 22.78% 30.40% 26.43% 28.94% -
ROE 10.66% 7.07% 5.80% 4.82% 23.45% 13.29% 9.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 166.35 120.24 83.31 43.18 160.04 119.14 78.39 65.21%
EPS 12.69 8.84 7.31 5.73 26.50 17.14 12.21 2.60%
DPS 1.20 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 1.19 1.25 1.26 1.19 1.13 1.29 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 891,291
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.75 47.31 32.76 16.98 62.95 46.85 30.84 65.72%
EPS 5.01 3.48 2.87 2.25 10.42 6.74 4.80 2.89%
DPS 0.47 0.00 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.4703 0.4919 0.4954 0.468 0.4445 0.5072 0.4917 -2.92%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.79 0.88 1.02 1.13 1.16 1.35 -
P/RPS 0.60 0.66 1.06 2.36 0.71 0.97 1.72 -50.47%
P/EPS 7.80 8.94 12.04 17.80 4.27 6.77 11.06 -20.78%
EY 12.82 11.19 8.31 5.62 23.45 14.78 9.04 26.25%
DY 1.21 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.83 0.63 0.70 0.86 1.00 0.90 1.08 -16.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 25/05/09 24/02/09 28/11/08 29/08/08 28/05/08 14/03/08 -
Price 1.08 1.04 0.87 0.84 1.07 1.12 1.19 -
P/RPS 0.65 0.86 1.04 1.95 0.67 0.94 1.52 -43.26%
P/EPS 8.51 11.76 11.90 14.66 4.04 6.53 9.75 -8.67%
EY 11.75 8.50 8.40 6.82 24.76 15.31 10.26 9.47%
DY 1.11 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 0.91 0.83 0.69 0.71 0.95 0.87 0.95 -2.82%

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