[BIMB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 53.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 502,261 483,871 508,907 451,350 415,198 394,838 412,857 14.00%
PBT 153,569 135,609 119,391 96,072 75,644 100,326 102,106 31.36%
Tax -33,863 -40,275 11,689 -29,737 -31,013 -34,569 -25,288 21.55%
NP 119,706 95,334 131,080 66,335 44,631 65,757 76,818 34.52%
-
NP to SH 62,846 51,360 64,303 34,600 22,548 35,637 39,398 36.63%
-
Tax Rate 22.05% 29.70% -9.79% 30.95% 41.00% 34.46% 24.77% -
Total Cost 382,555 388,537 377,827 385,015 370,567 329,081 336,039 9.05%
-
Net Worth 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 18.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 37,344 - - - 16,029 - - -
Div Payout % 59.42% - - - 71.09% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 18.92%
NOSH 1,066,994 1,067,775 1,066,384 1,067,901 1,068,625 1,066,976 1,067,696 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 23.83% 19.70% 25.76% 14.70% 10.75% 16.65% 18.61% -
ROE 3.55% 2.99% 4.53% 2.38% 1.61% 2.55% 2.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.07 45.32 47.72 42.27 38.85 37.01 38.67 14.04%
EPS 5.89 4.81 6.03 3.24 2.11 3.34 3.69 36.69%
DPS 3.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.66 1.61 1.33 1.36 1.31 1.31 1.28 18.97%
Adjusted Per Share Value based on latest NOSH - 1,067,901
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.18 21.37 22.47 19.93 18.33 17.44 18.23 14.00%
EPS 2.78 2.27 2.84 1.53 1.00 1.57 1.74 36.78%
DPS 1.65 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.7822 0.7591 0.6263 0.6413 0.6182 0.6172 0.6035 18.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.93 1.61 1.41 1.23 1.26 1.28 1.20 -
P/RPS 4.10 3.55 2.95 2.91 0.00 0.00 0.00 -
P/EPS 32.77 33.47 23.38 37.96 0.00 0.00 0.00 -
EY 3.05 2.99 4.28 2.63 0.00 0.00 0.00 -
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.00 1.06 0.90 1.26 1.28 1.20 -2.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 25/05/10 25/02/10 -
Price 2.00 1.60 1.37 1.21 1.26 1.19 1.22 -
P/RPS 4.25 3.53 2.87 2.86 0.00 0.00 0.00 -
P/EPS 33.96 33.26 22.72 37.35 0.00 0.00 0.00 -
EY 2.95 3.01 4.40 2.68 0.00 0.00 0.00 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.99 1.03 0.89 1.26 1.19 1.22 -1.09%

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