[BIMB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -74.04%
YoY- -52.84%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 590,260 576,949 568,745 481,315 502,261 483,871 508,907 10.40%
PBT 173,262 167,338 167,798 110,624 153,569 135,609 119,391 28.20%
Tax -54,355 -47,616 -27,231 -59,025 -33,863 -40,275 11,689 -
NP 118,907 119,722 140,567 51,599 119,706 95,334 131,080 -6.29%
-
NP to SH 58,194 64,906 73,884 16,316 62,846 51,360 64,303 -6.44%
-
Tax Rate 31.37% 28.45% 16.23% 53.36% 22.05% 29.70% -9.79% -
Total Cost 471,353 457,227 428,178 429,716 382,555 388,537 377,827 15.90%
-
Net Worth 1,886,508 1,910,883 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 20.96%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 37,303 - - - 37,344 - - -
Div Payout % 64.10% - - - 59.42% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,886,508 1,910,883 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 20.96%
NOSH 1,065,824 1,067,532 1,066,147 1,066,405 1,066,994 1,067,775 1,066,384 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.14% 20.75% 24.72% 10.72% 23.83% 19.70% 25.76% -
ROE 3.08% 3.40% 4.05% 0.91% 3.55% 2.99% 4.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.38 54.05 53.35 45.13 47.07 45.32 47.72 10.44%
EPS 5.46 6.08 6.93 1.53 5.89 4.81 6.03 -6.41%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.77 1.79 1.71 1.68 1.66 1.61 1.33 21.01%
Adjusted Per Share Value based on latest NOSH - 1,066,405
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.07 25.48 25.12 21.25 22.18 21.37 22.47 10.42%
EPS 2.57 2.87 3.26 0.72 2.78 2.27 2.84 -6.44%
DPS 1.65 0.00 0.00 0.00 1.65 0.00 0.00 -
NAPS 0.8331 0.8438 0.8051 0.7911 0.7822 0.7591 0.6263 20.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.08 2.36 2.03 1.76 1.93 1.61 1.41 -
P/RPS 5.56 4.37 3.81 3.90 4.10 3.55 2.95 52.64%
P/EPS 56.41 38.82 29.29 115.03 32.77 33.47 23.38 79.98%
EY 1.77 2.58 3.41 0.87 3.05 2.99 4.28 -44.52%
DY 1.14 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.74 1.32 1.19 1.05 1.16 1.00 1.06 39.19%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 -
Price 3.08 2.49 2.15 1.80 2.00 1.60 1.37 -
P/RPS 5.56 4.61 4.03 3.99 4.25 3.53 2.87 55.46%
P/EPS 56.41 40.95 31.02 117.65 33.96 33.26 22.72 83.45%
EY 1.77 2.44 3.22 0.85 2.95 3.01 4.40 -45.53%
DY 1.14 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.74 1.39 1.26 1.07 1.20 0.99 1.03 41.88%

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