[BIMB] QoQ TTM Result on 30-Sep-2008

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008

Profit Trend

QoQ- -11.17%

YoY- -75.04%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,490,180	1,437,379	1,470,312	1,453,443	1,426,814	1,425,541	1,368,376	5.85%
YoY %	3.67%	-2.24%	1.16%	1.87%	0.09%	4.18%	-	-
Horiz. %	108.90%	105.04%	107.45%	106.22%	104.27%	104.18%	100.00%	-
PBT	299,132	255,485	287,720	335,931	394,867	346,763	315,193	-3.42%
YoY %	17.08%	-11.20%	-14.35%	-14.93%	13.87%	10.02%	-	-
Horiz. %	94.90%	81.06%	91.28%	106.58%	125.28%	110.02%	100.00%	-
Tax	-91,424	42,590	44,663	58,704	54,167	-22,492	-6,668	473.76%
YoY %	-314.66%	-4.64%	-23.92%	8.38%	340.83%	-237.31%	-	-
Horiz. %	1,371.09%	-638.72%	-669.81%	-880.38%	-812.34%	337.31%	100.00%	-
NP	207,708	298,075	332,383	394,635	449,034	324,271	308,525	-23.20%
YoY %	-30.32%	-10.32%	-15.77%	-12.11%	38.47%	5.10%	-	-
Horiz. %	67.32%	96.61%	107.73%	127.91%	145.54%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,659	162,241	191,364	209,166	235,462	170,004	163,654	-21.59%
YoY %	-29.94%	-15.22%	-8.51%	-11.17%	38.50%	3.88%	-	-
Horiz. %	69.45%	99.14%	116.93%	127.81%	143.88%	103.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.56%	-16.67%	-15.52%	-17.48%	-13.72%	6.49%	2.12%	-
YoY %	283.32%	-7.41%	11.21%	-27.41%	-311.40%	206.13%	-	-
Horiz. %	1,441.51%	-786.32%	-732.08%	-824.53%	-647.17%	306.13%	100.00%	-
Total Cost	1,282,472	1,139,304	1,137,929	1,058,808	977,780	1,101,270	1,059,851	13.56%
YoY %	12.57%	0.12%	7.47%	8.29%	-11.21%	3.91%	-	-
Horiz. %	121.00%	107.50%	107.37%	99.90%	92.26%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,065,799	1,111,769	1,122,037	1,060,636	1,239,152	1,150,506	1,112,849	-2.84%
YoY %	-4.13%	-0.92%	5.79%	-14.41%	7.70%	3.38%	-	-
Horiz. %	95.77%	99.90%	100.83%	95.31%	111.35%	103.38%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	10,747	12,926	12,926	12,926	12,926	-	-	-
YoY %	-16.86%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	83.14%	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	9.46%	7.97%	6.75%	6.18%	5.49%	-	-	-
YoY %	18.70%	18.07%	9.22%	12.57%	0.00%	-	-	-
Horiz. %	172.31%	145.17%	122.95%	112.57%	100.00%	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,065,799	1,111,769	1,122,037	1,060,636	1,239,152	1,150,506	1,112,849	-2.84%
YoY %	-4.13%	-0.92%	5.79%	-14.41%	7.70%	3.38%	-	-
Horiz. %	95.77%	99.90%	100.83%	95.31%	111.35%	103.38%	100.00%	-
NOSH	895,629	889,415	890,506	891,291	891,476	891,865	890,279	0.40%
YoY %	0.70%	-0.12%	-0.09%	-0.02%	-0.04%	0.18%	-	-
Horiz. %	100.60%	99.90%	100.03%	100.11%	100.13%	100.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	13.94%	20.74%	22.61%	27.15%	31.47%	22.75%	22.55%	-
YoY %	-32.79%	-8.27%	-16.72%	-13.73%	38.33%	0.89%	-	-
Horiz. %	61.82%	91.97%	100.27%	120.40%	139.56%	100.89%	100.00%	-
ROE	10.66%	14.59%	17.06%	19.72%	19.00%	14.78%	14.71%	-
YoY %	-26.94%	-14.48%	-13.49%	3.79%	28.55%	0.48%	-	-
Horiz. %	72.47%	99.18%	115.98%	134.06%	129.16%	100.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	166.38	161.61	165.11	163.07	160.05	159.84	153.70	5.43%
YoY %	2.95%	-2.12%	1.25%	1.89%	0.13%	3.99%	-	-
Horiz. %	108.25%	105.15%	107.42%	106.10%	104.13%	103.99%	100.00%	-
EPS	12.69	18.24	21.49	23.47	26.41	19.06	18.38	-21.90%
YoY %	-30.43%	-15.12%	-8.44%	-11.13%	38.56%	3.70%	-	-
Horiz. %	69.04%	99.24%	116.92%	127.69%	143.69%	103.70%	100.00%	-
DPS	1.20	1.45	1.45	1.45	1.45	0.00	0.00	-
YoY %	-17.24%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	82.76%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.19	1.25	1.26	1.19	1.39	1.29	1.25	-3.22%
YoY %	-4.80%	-0.79%	5.88%	-14.39%	7.75%	3.20%	-	-
Horiz. %	95.20%	100.00%	100.80%	95.20%	111.20%	103.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 891,291
RPS	65.75	63.42	64.87	64.13	62.95	62.90	60.37	5.86%
YoY %	3.67%	-2.24%	1.15%	1.87%	0.08%	4.19%	-	-
Horiz. %	108.91%	105.05%	107.45%	106.23%	104.27%	104.19%	100.00%	-
EPS	5.01	7.16	8.44	9.23	10.39	7.50	7.22	-21.63%
YoY %	-30.03%	-15.17%	-8.56%	-11.16%	38.53%	3.88%	-	-
Horiz. %	69.39%	99.17%	116.90%	127.84%	143.91%	103.88%	100.00%	-
DPS	0.47	0.57	0.57	0.57	0.57	0.00	0.00	-
YoY %	-17.54%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	82.46%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.4702	0.4905	0.4951	0.468	0.5467	0.5076	0.491	-2.84%
YoY %	-4.14%	-0.93%	5.79%	-14.40%	7.70%	3.38%	-	-
Horiz. %	95.76%	99.90%	100.84%	95.32%	111.34%	103.38%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.99	0.79	0.88	1.02	1.13	1.16	1.35	-
P/RPS	0.60	0.49	0.53	0.63	0.71	0.73	0.88	-22.55%
YoY %	22.45%	-7.55%	-15.87%	-11.27%	-2.74%	-17.05%	-	-
Horiz. %	68.18%	55.68%	60.23%	71.59%	80.68%	82.95%	100.00%	-
P/EPS	7.80	4.33	4.10	4.35	4.28	6.09	7.34	4.13%
YoY %	80.14%	5.61%	-5.75%	1.64%	-29.72%	-17.03%	-	-
Horiz. %	106.27%	58.99%	55.86%	59.26%	58.31%	82.97%	100.00%	-
EY	12.82	23.09	24.42	23.01	23.37	16.43	13.62	-3.95%
YoY %	-44.48%	-5.45%	6.13%	-1.54%	42.24%	20.63%	-	-
Horiz. %	94.13%	169.53%	179.30%	168.94%	171.59%	120.63%	100.00%	-
DY	1.21	1.84	1.65	1.42	1.28	0.00	0.00	-
YoY %	-34.24%	11.52%	16.20%	10.94%	0.00%	0.00%	-	-
Horiz. %	94.53%	143.75%	128.91%	110.94%	100.00%	-	-	-
P/NAPS	0.83	0.63	0.70	0.86	0.81	0.90	1.08	-16.11%
YoY %	31.75%	-10.00%	-18.60%	6.17%	-10.00%	-16.67%	-	-
Horiz. %	76.85%	58.33%	64.81%	79.63%	75.00%	83.33%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	25/05/09	24/02/09	28/11/08	29/08/08	28/05/08	14/03/08	-
Price	1.08	1.04	0.87	0.84	1.07	1.12	1.19	-
P/RPS	0.65	0.64	0.53	0.52	0.67	0.70	0.77	-10.68%
YoY %	1.56%	20.75%	1.92%	-22.39%	-4.29%	-9.09%	-	-
Horiz. %	84.42%	83.12%	68.83%	67.53%	87.01%	90.91%	100.00%	-
P/EPS	8.51	5.70	4.05	3.58	4.05	5.88	6.47	20.06%
YoY %	49.30%	40.74%	13.13%	-11.60%	-31.12%	-9.12%	-	-
Horiz. %	131.53%	88.10%	62.60%	55.33%	62.60%	90.88%	100.00%	-
EY	11.75	17.54	24.70	27.94	24.68	17.02	15.45	-16.69%
YoY %	-33.01%	-28.99%	-11.60%	13.21%	45.01%	10.16%	-	-
Horiz. %	76.05%	113.53%	159.87%	180.84%	159.74%	110.16%	100.00%	-
DY	1.11	1.39	1.67	1.73	1.36	0.00	0.00	-
YoY %	-20.14%	-16.77%	-3.47%	27.21%	0.00%	0.00%	-	-
Horiz. %	81.62%	102.21%	122.79%	127.21%	100.00%	-	-	-
P/NAPS	0.91	0.83	0.69	0.71	0.77	0.87	0.95	-2.82%
YoY %	9.64%	20.29%	-2.82%	-7.79%	-11.49%	-8.42%	-	-
Horiz. %	95.79%	87.37%	72.63%	74.74%	81.05%	91.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos