[BIMB] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 6.11%
YoY- 170.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,426,814 1,425,541 1,368,376 1,316,086 1,219,085 1,130,655 1,125,115 17.17%
PBT 394,867 346,763 315,193 1,014,977 904,704 -217,890 -340,241 -
Tax 54,167 -22,492 -6,668 -10,540 -11,286 -20,197 -39,751 -
NP 449,034 324,271 308,525 1,004,437 893,418 -238,087 -379,992 -
-
NP to SH 235,462 170,004 163,654 837,957 789,719 -337,811 -459,156 -
-
Tax Rate -13.72% 6.49% 2.12% 1.04% 1.25% - - -
Total Cost 977,780 1,101,270 1,059,851 311,649 325,667 1,368,742 1,505,107 -25.01%
-
Net Worth 1,239,152 1,150,506 1,112,849 1,087,155 892,491 664,095 613,624 59.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,926 - - - - - - -
Div Payout % 5.49% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,239,152 1,150,506 1,112,849 1,087,155 892,491 664,095 613,624 59.83%
NOSH 891,476 891,865 890,279 891,111 892,491 562,793 562,958 35.89%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.47% 22.75% 22.55% 76.32% 73.29% -21.06% -33.77% -
ROE 19.00% 14.78% 14.71% 77.08% 88.48% -50.87% -74.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 160.05 159.84 153.70 147.69 136.59 200.90 199.86 -13.77%
EPS 26.41 19.06 18.38 94.04 88.48 -60.02 -81.56 -
DPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.29 1.25 1.22 1.00 1.18 1.09 17.61%
Adjusted Per Share Value based on latest NOSH - 891,111
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.01 62.95 60.43 58.12 53.83 49.93 49.68 17.18%
EPS 10.40 7.51 7.23 37.00 34.87 -14.92 -20.28 -
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5472 0.5081 0.4914 0.4801 0.3941 0.2933 0.271 59.82%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.13 1.16 1.35 1.46 1.33 1.76 1.20 -
P/RPS 0.71 0.73 0.88 0.99 0.97 0.88 0.60 11.88%
P/EPS 4.28 6.09 7.34 1.55 1.50 -2.93 -1.47 -
EY 23.37 16.43 13.62 64.41 66.53 -34.10 -67.97 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.08 1.20 1.33 1.49 1.10 -18.47%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 14/03/08 30/11/07 30/08/07 30/05/07 05/04/07 -
Price 1.07 1.12 1.19 1.39 1.53 1.19 1.68 -
P/RPS 0.67 0.70 0.77 0.94 1.12 0.59 0.84 -14.00%
P/EPS 4.05 5.88 6.47 1.48 1.73 -1.98 -2.06 -
EY 24.68 17.02 15.45 67.65 57.83 -50.44 -48.55 -
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.95 1.14 1.53 1.01 1.54 -37.03%

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