[BIMB] QoQ 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- -9.55%
YoY- 160.18%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 508,907 451,350 415,198 394,838 412,857 400,419 417,868 14.00%
PBT 119,391 96,072 75,644 100,326 102,106 99,579 116,651 1.55%
Tax 11,689 -29,737 -31,013 -34,569 -25,288 -29,163 -53,846 -
NP 131,080 66,335 44,631 65,757 76,818 70,416 62,805 63.09%
-
NP to SH 64,303 34,600 22,548 35,637 39,398 38,296 34,821 50.35%
-
Tax Rate -9.79% 30.95% 41.00% 34.46% 24.77% 29.29% 46.16% -
Total Cost 377,827 385,015 370,567 329,081 336,039 330,003 355,063 4.21%
-
Net Worth 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 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 - - 16,029 - - - 10,747 -
Div Payout % - - 71.09% - - - 30.87% -
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 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 20.92%
NOSH 1,066,384 1,067,901 1,068,625 1,066,976 1,067,696 1,066,740 895,629 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 25.76% 14.70% 10.75% 16.65% 18.61% 17.59% 15.03% -
ROE 4.53% 2.38% 1.61% 2.55% 2.88% 2.87% 3.27% -
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 47.72 42.27 38.85 37.01 38.67 37.54 46.66 1.50%
EPS 6.03 3.24 2.11 3.34 3.69 3.59 3.89 33.83%
DPS 0.00 0.00 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 22.47 19.93 18.33 17.44 18.23 17.68 18.45 14.00%
EPS 2.84 1.53 1.00 1.57 1.74 1.69 1.54 50.21%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.47 -
NAPS 0.6263 0.6413 0.6182 0.6172 0.6035 0.5888 0.4706 20.92%
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 2.95 2.91 0.00 0.00 0.00 0.00 2.12 24.56%
P/EPS 23.38 37.96 0.00 0.00 0.00 0.00 25.46 -5.50%
EY 4.28 2.63 0.00 0.00 0.00 0.00 3.93 5.83%
DY 0.00 0.00 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 2.87 2.86 0.00 0.00 0.00 0.00 2.31 15.52%
P/EPS 22.72 37.35 0.00 0.00 0.00 0.00 27.78 -12.51%
EY 4.40 2.68 0.00 0.00 0.00 0.00 3.60 14.27%
DY 0.00 0.00 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