[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2009
Profit Trend
QoQ- -66.31%
YoY- -25.01%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,623,312 1,208,114 813,276 400,419 1,490,180 1,072,312 742,437 68.70%
PBT 377,655 302,011 201,685 99,579 299,132 182,481 128,289 105.80%
Tax -120,233 -89,220 -54,651 -29,163 -91,424 -37,578 -27,717 166.69%
NP 257,422 212,791 147,034 70,416 207,708 144,903 100,572 87.43%
-
NP to SH 135,879 113,331 77,694 38,296 113,659 78,838 65,141 63.47%
-
Tax Rate 31.84% 29.54% 27.10% 29.29% 30.56% 20.59% 21.61% -
Total Cost 1,365,890 995,323 666,242 330,003 1,282,472 927,409 641,865 65.67%
-
Net Worth 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 1,122,813 15.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,998 - - - 10,749 - - -
Div Payout % 11.77% - - - 9.46% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 1,122,813 15.73%
NOSH 1,066,554 1,067,146 1,067,225 1,066,740 895,807 891,832 890,506 12.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.86% 17.61% 18.08% 17.59% 13.94% 13.51% 13.55% -
ROE 9.73% 8.11% 5.69% 2.87% 10.66% 7.07% 5.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.20 113.21 76.20 37.54 166.35 120.24 83.31 49.60%
EPS 12.74 10.62 7.28 3.59 12.69 8.84 7.31 44.96%
DPS 1.50 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.31 1.31 1.28 1.25 1.19 1.25 1.26 2.63%
Adjusted Per Share Value based on latest NOSH - 1,066,740
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.68 53.35 35.91 17.68 65.81 47.35 32.79 68.67%
EPS 6.00 5.00 3.43 1.69 5.02 3.48 2.88 63.33%
DPS 0.71 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.617 0.6173 0.6032 0.5888 0.4707 0.4923 0.4958 15.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.28 1.20 1.06 0.99 0.79 0.88 -
P/RPS 0.00 0.00 0.00 0.00 0.60 0.66 1.06 -
P/EPS 0.00 0.00 0.00 0.00 7.80 8.94 12.04 -
EY 0.00 0.00 0.00 0.00 12.82 11.19 8.31 -
DY 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 1.26 1.28 1.20 1.06 0.83 0.63 0.70 48.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 24/02/09 -
Price 1.26 1.19 1.22 1.25 1.08 1.04 0.87 -
P/RPS 0.00 0.00 0.00 0.00 0.65 0.86 1.04 -
P/EPS 0.00 0.00 0.00 0.00 8.51 11.76 11.90 -
EY 0.00 0.00 0.00 0.00 11.75 8.50 8.40 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 1.26 1.19 1.22 1.25 0.91 0.83 0.69 49.56%

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