[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.29%
YoY- -23.44%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,167,209 576,949 2,036,192 1,467,447 986,132 483,871 2,583,569 -41.15%
PBT 340,600 167,338 567,600 399,802 289,178 135,609 593,118 -30.93%
Tax -101,971 -47,616 -160,394 -133,163 -74,138 -40,275 -138,281 -18.39%
NP 238,629 119,722 407,206 266,639 215,040 95,334 454,837 -34.97%
-
NP to SH 123,100 64,906 204,406 130,522 114,206 51,360 234,782 -35.00%
-
Tax Rate 29.94% 28.45% 28.26% 33.31% 25.64% 29.70% 23.31% -
Total Cost 928,580 457,227 1,628,986 1,200,808 771,092 388,537 2,128,732 -42.51%
-
Net Worth 1,888,102 1,910,883 1,824,291 1,791,478 1,770,139 1,719,118 1,418,719 21.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 37,335 - 37,339 37,322 37,322 - - -
Div Payout % 30.33% - 18.27% 28.59% 32.68% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,888,102 1,910,883 1,824,291 1,791,478 1,770,139 1,719,118 1,418,719 21.01%
NOSH 1,066,724 1,067,532 1,066,837 1,066,356 1,066,349 1,067,775 1,066,706 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.44% 20.75% 20.00% 18.17% 21.81% 19.70% 17.60% -
ROE 6.52% 3.40% 11.20% 7.29% 6.45% 2.99% 16.55% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 109.42 54.05 190.86 137.61 92.48 45.32 242.20 -41.15%
EPS 11.54 6.08 19.16 12.24 10.71 4.81 22.01 -35.00%
DPS 3.50 0.00 3.50 3.50 3.50 0.00 0.00 -
NAPS 1.77 1.79 1.71 1.68 1.66 1.61 1.33 21.01%
Adjusted Per Share Value based on latest NOSH - 1,066,405
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.50 25.46 89.84 64.75 43.51 21.35 113.99 -41.14%
EPS 5.43 2.86 9.02 5.76 5.04 2.27 10.36 -35.01%
DPS 1.65 0.00 1.65 1.65 1.65 0.00 0.00 -
NAPS 0.8331 0.8431 0.8049 0.7904 0.781 0.7585 0.626 21.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.08 2.36 2.03 1.76 1.93 1.61 1.41 -
P/RPS 2.81 4.37 1.06 1.28 2.09 3.55 0.58 186.59%
P/EPS 26.69 38.82 10.59 14.38 18.02 33.47 6.41 159.04%
EY 3.75 2.58 9.44 6.95 5.55 2.99 15.61 -61.38%
DY 1.14 0.00 1.72 1.99 1.81 0.00 0.00 -
P/NAPS 1.74 1.32 1.19 1.05 1.16 1.00 1.06 39.19%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 -
Price 3.08 2.49 2.15 1.80 2.00 1.60 1.37 -
P/RPS 2.81 4.61 1.13 1.31 2.16 3.53 0.57 189.94%
P/EPS 26.69 40.95 11.22 14.71 18.67 33.26 6.22 164.29%
EY 3.75 2.44 8.91 6.80 5.36 3.01 16.07 -62.13%
DY 1.14 0.00 1.63 1.94 1.75 0.00 0.00 -
P/NAPS 1.74 1.39 1.26 1.07 1.20 0.99 1.03 41.88%

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