[BIMB] QoQ Quarter Result on 31-Dec-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- 2.88%
YoY- 180.01%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 451,350 415,198 394,838 412,857 400,419 417,868 329,875 23.22%
PBT 96,072 75,644 100,326 102,106 99,579 116,651 54,192 46.42%
Tax -29,737 -31,013 -34,569 -25,288 -29,163 -53,846 -9,861 108.58%
NP 66,335 44,631 65,757 76,818 70,416 62,805 44,331 30.79%
-
NP to SH 34,600 22,548 35,637 39,398 38,296 34,821 13,697 85.37%
-
Tax Rate 30.95% 41.00% 34.46% 24.77% 29.29% 46.16% 18.20% -
Total Cost 385,015 370,567 329,081 336,039 330,003 355,063 285,544 22.02%
-
Net Worth 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 19.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 16,029 - - - 10,747 - -
Div Payout % - 71.09% - - - 30.87% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 19.48%
NOSH 1,067,901 1,068,625 1,066,976 1,067,696 1,066,740 895,629 889,415 12.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.70% 10.75% 16.65% 18.61% 17.59% 15.03% 13.44% -
ROE 2.38% 1.61% 2.55% 2.88% 2.87% 3.27% 1.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.27 38.85 37.01 38.67 37.54 46.66 37.09 9.09%
EPS 3.24 2.11 3.34 3.69 3.59 3.89 1.54 64.11%
DPS 0.00 1.50 0.00 0.00 0.00 1.20 0.00 -
NAPS 1.36 1.31 1.31 1.28 1.25 1.19 1.25 5.77%
Adjusted Per Share Value based on latest NOSH - 1,067,696
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.91 18.32 17.42 18.22 17.67 18.44 14.55 23.23%
EPS 1.53 0.99 1.57 1.74 1.69 1.54 0.60 86.54%
DPS 0.00 0.71 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.6408 0.6177 0.6167 0.603 0.5883 0.4702 0.4905 19.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.23 1.26 1.28 1.20 1.06 0.99 0.79 -
P/RPS 2.91 0.00 0.00 0.00 0.00 2.12 2.13 23.10%
P/EPS 37.96 0.00 0.00 0.00 0.00 25.46 51.30 -18.17%
EY 2.63 0.00 0.00 0.00 0.00 3.93 1.95 22.04%
DY 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 0.90 1.26 1.28 1.20 1.06 0.83 0.63 26.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 -
Price 1.21 1.26 1.19 1.22 1.25 1.08 1.04 -
P/RPS 2.86 0.00 0.00 0.00 0.00 2.31 2.80 1.42%
P/EPS 37.35 0.00 0.00 0.00 0.00 27.78 67.53 -32.59%
EY 2.68 0.00 0.00 0.00 0.00 3.60 1.48 48.51%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.89 1.26 1.19 1.22 1.25 0.91 0.83 4.75%

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