[BIMB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.32%
YoY- 56.84%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,135,187 2,036,192 1,976,354 1,946,389 1,859,326 1,770,293 1,674,243 17.58%
PBT 599,329 567,600 519,193 504,641 426,716 391,433 374,148 36.86%
Tax -167,735 -160,394 -121,474 -92,186 -89,336 -83,630 -120,607 24.57%
NP 431,594 407,206 397,719 412,455 337,380 307,803 253,541 42.52%
-
NP to SH 217,952 204,406 194,825 213,109 172,811 157,088 132,183 39.52%
-
Tax Rate 27.99% 28.26% 23.40% 18.27% 20.94% 21.37% 32.24% -
Total Cost 1,703,593 1,628,986 1,578,635 1,533,934 1,521,946 1,462,490 1,420,702 12.85%
-
Net Worth 1,910,883 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 20.05%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 37,344 37,344 37,344 37,344 16,029 16,029 16,029 75.65%
Div Payout % 17.13% 18.27% 19.17% 17.52% 9.28% 10.20% 12.13% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,910,883 1,823,111 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 20.05%
NOSH 1,067,532 1,066,147 1,066,405 1,066,994 1,067,775 1,066,384 1,067,901 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.21% 20.00% 20.12% 21.19% 18.15% 17.39% 15.14% -
ROE 11.41% 11.21% 10.87% 12.03% 10.05% 11.08% 9.10% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 200.01 190.99 185.33 182.42 174.13 166.01 156.78 17.60%
EPS 20.42 19.17 18.27 19.97 16.18 14.73 12.38 39.55%
DPS 3.50 3.50 3.50 3.50 1.50 1.50 1.50 75.83%
NAPS 1.79 1.71 1.68 1.66 1.61 1.33 1.36 20.07%
Adjusted Per Share Value based on latest NOSH - 1,066,994
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.21 89.84 87.20 85.88 82.04 78.11 73.87 17.58%
EPS 9.62 9.02 8.60 9.40 7.62 6.93 5.83 39.59%
DPS 1.65 1.65 1.65 1.65 0.71 0.71 0.71 75.35%
NAPS 0.8431 0.8044 0.7905 0.7815 0.7585 0.6258 0.6408 20.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.36 2.03 1.76 1.93 1.61 1.41 1.23 -
P/RPS 1.18 1.06 0.95 1.06 0.92 0.85 0.78 31.74%
P/EPS 11.56 10.59 9.63 9.66 9.95 9.57 9.94 10.57%
EY 8.65 9.44 10.38 10.35 10.05 10.45 10.06 -9.56%
DY 1.48 1.72 1.99 1.81 0.93 1.06 1.22 13.73%
P/NAPS 1.32 1.19 1.05 1.16 1.00 1.06 0.90 29.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 -
Price 2.49 2.15 1.80 2.00 1.60 1.37 1.21 -
P/RPS 1.24 1.13 0.97 1.10 0.92 0.83 0.77 37.34%
P/EPS 12.20 11.21 9.85 10.01 9.89 9.30 9.78 15.86%
EY 8.20 8.92 10.15 9.99 10.12 10.75 10.23 -13.69%
DY 1.41 1.63 1.94 1.75 0.94 1.09 1.24 8.93%
P/NAPS 1.39 1.26 1.07 1.20 0.99 1.03 0.89 34.57%

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