[BIMB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,467,447 986,132 483,871 2,583,569 2,074,662 1,623,312 1,208,114 13.82%
PBT 399,802 289,178 135,609 593,118 473,727 377,655 302,011 20.54%
Tax -133,163 -74,138 -40,275 -138,281 -149,970 -120,233 -89,220 30.56%
NP 266,639 215,040 95,334 454,837 323,757 257,422 212,791 16.21%
-
NP to SH 130,522 114,206 51,360 234,782 170,479 135,879 113,331 9.86%
-
Tax Rate 33.31% 25.64% 29.70% 23.31% 31.66% 31.84% 29.54% -
Total Cost 1,200,808 771,092 388,537 2,128,732 1,750,905 1,365,890 995,323 13.31%
-
Net Worth 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 1,397,962 17.96%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 37,322 37,322 - - 16,002 15,998 - -
Div Payout % 28.59% 32.68% - - 9.39% 11.77% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,791,478 1,770,139 1,719,118 1,418,719 1,450,885 1,397,185 1,397,962 17.96%
NOSH 1,066,356 1,066,349 1,067,775 1,066,706 1,066,827 1,066,554 1,067,146 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.17% 21.81% 19.70% 17.60% 15.61% 15.86% 17.61% -
ROE 7.29% 6.45% 2.99% 16.55% 11.75% 9.73% 8.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 137.61 92.48 45.32 242.20 194.47 152.20 113.21 13.88%
EPS 12.24 10.71 4.81 22.01 15.98 12.74 10.62 9.91%
DPS 3.50 3.50 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.68 1.66 1.61 1.33 1.36 1.31 1.31 18.02%
Adjusted Per Share Value based on latest NOSH - 1,066,384
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.80 43.55 21.37 114.09 91.62 71.68 53.35 13.82%
EPS 5.76 5.04 2.27 10.37 7.53 6.00 5.00 9.88%
DPS 1.65 1.65 0.00 0.00 0.71 0.71 0.00 -
NAPS 0.7911 0.7817 0.7591 0.6265 0.6407 0.617 0.6173 17.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.76 1.93 1.61 1.41 1.23 1.26 1.28 -
P/RPS 1.28 2.09 3.55 0.58 0.63 0.00 0.00 -
P/EPS 14.38 18.02 33.47 6.41 7.70 0.00 0.00 -
EY 6.95 5.55 2.99 15.61 12.99 0.00 0.00 -
DY 1.99 1.81 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 1.05 1.16 1.00 1.06 0.90 1.26 1.28 -12.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 25/05/10 -
Price 1.80 2.00 1.60 1.37 1.21 1.26 1.19 -
P/RPS 1.31 2.16 3.53 0.57 0.62 0.00 0.00 -
P/EPS 14.71 18.67 33.26 6.22 7.57 0.00 0.00 -
EY 6.80 5.36 3.01 16.07 13.21 0.00 0.00 -
DY 1.94 1.75 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 1.07 1.20 0.99 1.03 0.89 1.26 1.19 -6.83%

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