[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.87%
YoY- 43.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,583,569 2,074,662 1,623,312 1,208,114 813,276 400,419 1,490,180 44.17%
PBT 593,118 473,727 377,655 302,011 201,685 99,579 299,132 57.63%
Tax -138,281 -149,970 -120,233 -89,220 -54,651 -29,163 -91,424 31.66%
NP 454,837 323,757 257,422 212,791 147,034 70,416 207,708 68.38%
-
NP to SH 234,782 170,479 135,879 113,331 77,694 38,296 113,659 61.98%
-
Tax Rate 23.31% 31.66% 31.84% 29.54% 27.10% 29.29% 30.56% -
Total Cost 2,128,732 1,750,905 1,365,890 995,323 666,242 330,003 1,282,472 40.06%
-
Net Worth 1,418,719 1,450,885 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 20.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 16,002 15,998 - - - 10,749 -
Div Payout % - 9.39% 11.77% - - - 9.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,418,719 1,450,885 1,397,185 1,397,962 1,366,048 1,333,426 1,066,011 20.92%
NOSH 1,066,706 1,066,827 1,066,554 1,067,146 1,067,225 1,066,740 895,807 12.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.60% 15.61% 15.86% 17.61% 18.08% 17.59% 13.94% -
ROE 16.55% 11.75% 9.73% 8.11% 5.69% 2.87% 10.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 242.20 194.47 152.20 113.21 76.20 37.54 166.35 28.37%
EPS 22.01 15.98 12.74 10.62 7.28 3.59 12.69 44.21%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 1.20 -
NAPS 1.33 1.36 1.31 1.31 1.28 1.25 1.19 7.67%
Adjusted Per Share Value based on latest NOSH - 1,066,976
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.99 91.54 71.62 53.30 35.88 17.67 65.75 44.17%
EPS 10.36 7.52 6.00 5.00 3.43 1.69 5.01 62.09%
DPS 0.00 0.71 0.71 0.00 0.00 0.00 0.47 -
NAPS 0.626 0.6402 0.6165 0.6168 0.6027 0.5883 0.4703 20.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.41 1.23 1.26 1.28 1.20 1.06 0.99 -
P/RPS 0.58 0.63 0.00 0.00 0.00 0.00 0.60 -2.22%
P/EPS 6.41 7.70 0.00 0.00 0.00 0.00 7.80 -12.23%
EY 15.61 12.99 0.00 0.00 0.00 0.00 12.82 13.98%
DY 0.00 1.22 0.00 0.00 0.00 0.00 1.21 -
P/NAPS 1.06 0.90 1.26 1.28 1.20 1.06 0.83 17.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.37 1.21 1.26 1.19 1.22 1.25 1.08 -
P/RPS 0.57 0.62 0.00 0.00 0.00 0.00 0.65 -8.36%
P/EPS 6.22 7.57 0.00 0.00 0.00 0.00 8.51 -18.81%
EY 16.07 13.21 0.00 0.00 0.00 0.00 11.75 23.14%
DY 0.00 1.24 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 1.03 0.89 1.26 1.19 1.22 1.25 0.91 8.58%

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