[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- 102.88%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,074,662 1,623,312 1,208,114 813,276 400,419 1,490,180 1,072,312 55.20%
PBT 473,727 377,655 302,011 201,685 99,579 299,132 182,481 88.77%
Tax -149,970 -120,233 -89,220 -54,651 -29,163 -91,424 -37,578 151.39%
NP 323,757 257,422 212,791 147,034 70,416 207,708 144,903 70.82%
-
NP to SH 170,479 135,879 113,331 77,694 38,296 113,659 78,838 67.14%
-
Tax Rate 31.66% 31.84% 29.54% 27.10% 29.29% 30.56% 20.59% -
Total Cost 1,750,905 1,365,890 995,323 666,242 330,003 1,282,472 927,409 52.69%
-
Net Worth 1,450,885 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 19.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,002 15,998 - - - 10,749 - -
Div Payout % 9.39% 11.77% - - - 9.46% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,450,885 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 1,114,790 19.18%
NOSH 1,066,827 1,066,554 1,067,146 1,067,225 1,066,740 895,807 891,832 12.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.61% 15.86% 17.61% 18.08% 17.59% 13.94% 13.51% -
ROE 11.75% 9.73% 8.11% 5.69% 2.87% 10.66% 7.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 194.47 152.20 113.21 76.20 37.54 166.35 120.24 37.74%
EPS 15.98 12.74 10.62 7.28 3.59 12.69 8.84 48.34%
DPS 1.50 1.50 0.00 0.00 0.00 1.20 0.00 -
NAPS 1.36 1.31 1.31 1.28 1.25 1.19 1.25 5.77%
Adjusted Per Share Value based on latest NOSH - 1,067,696
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.54 71.62 53.30 35.88 17.67 65.75 47.31 55.21%
EPS 7.52 6.00 5.00 3.43 1.69 5.01 3.48 67.06%
DPS 0.71 0.71 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.6402 0.6165 0.6168 0.6027 0.5883 0.4703 0.4919 19.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.23 1.26 1.28 1.20 1.06 0.99 0.79 -
P/RPS 0.63 0.00 0.00 0.00 0.00 0.60 0.66 -3.05%
P/EPS 7.70 0.00 0.00 0.00 0.00 7.80 8.94 -9.46%
EY 12.99 0.00 0.00 0.00 0.00 12.82 11.19 10.44%
DY 1.22 0.00 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 0.90 1.26 1.28 1.20 1.06 0.83 0.63 26.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 -
Price 1.21 1.26 1.19 1.22 1.25 1.08 1.04 -
P/RPS 0.62 0.00 0.00 0.00 0.00 0.65 0.86 -19.58%
P/EPS 7.57 0.00 0.00 0.00 0.00 8.51 11.76 -25.42%
EY 13.21 0.00 0.00 0.00 0.00 11.75 8.50 34.13%
DY 1.24 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.89 1.26 1.19 1.22 1.25 0.91 0.83 4.75%

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