[BIMB] QoQ 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- 9.98%
YoY- -25.01%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 415,198 394,838 412,857 400,419 417,868 329,875 357,571 10.50%
PBT 75,644 100,326 102,106 99,579 116,651 54,192 34,849 67.88%
Tax -31,013 -34,569 -25,288 -29,163 -53,846 -9,861 -21,964 25.93%
NP 44,631 65,757 76,818 70,416 62,805 44,331 12,885 129.45%
-
NP to SH 22,548 35,637 39,398 38,296 34,821 13,697 14,070 37.06%
-
Tax Rate 41.00% 34.46% 24.77% 29.29% 46.16% 18.20% 63.03% -
Total Cost 370,567 329,081 336,039 330,003 355,063 285,544 344,686 4.95%
-
Net Worth 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 1,122,037 15.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,029 - - - 10,747 - - -
Div Payout % 71.09% - - - 30.87% - - -
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 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 1,122,037 15.94%
NOSH 1,068,625 1,066,976 1,067,696 1,066,740 895,629 889,415 890,506 12.96%
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 10.75% 16.65% 18.61% 17.59% 15.03% 13.44% 3.60% -
ROE 1.61% 2.55% 2.88% 2.87% 3.27% 1.23% 1.25% -
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 38.85 37.01 38.67 37.54 46.66 37.09 40.15 -2.17%
EPS 2.11 3.34 3.69 3.59 3.89 1.54 1.58 21.33%
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 18.32 17.42 18.22 17.67 18.44 14.55 15.78 10.49%
EPS 0.99 1.57 1.74 1.69 1.54 0.60 0.62 36.73%
DPS 0.71 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.6177 0.6167 0.603 0.5883 0.4702 0.4905 0.4951 15.93%
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 2.12 2.13 2.19 -
P/EPS 0.00 0.00 0.00 0.00 25.46 51.30 55.70 -
EY 0.00 0.00 0.00 0.00 3.93 1.95 1.80 -
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 2.31 2.80 2.17 -
P/EPS 0.00 0.00 0.00 0.00 27.78 67.53 55.06 -
EY 0.00 0.00 0.00 0.00 3.60 1.48 1.82 -
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