[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
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,490,180 1,437,379 1,470,312 1,453,443 1,426,814 1,425,541 1,368,376 5.85%
PBT 299,132 255,485 287,720 335,931 394,867 346,763 315,193 -3.42%
Tax -91,424 42,590 44,663 58,704 54,167 -22,492 -6,668 473.76%
NP 207,708 298,075 332,383 394,635 449,034 324,271 308,525 -23.20%
-
NP to SH 113,659 162,241 191,364 209,166 235,462 170,004 163,654 -21.59%
-
Tax Rate 30.56% -16.67% -15.52% -17.48% -13.72% 6.49% 2.12% -
Total Cost 1,282,472 1,139,304 1,137,929 1,058,808 977,780 1,101,270 1,059,851 13.56%
-
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%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,747 12,926 12,926 12,926 12,926 - - -
Div Payout % 9.46% 7.97% 6.75% 6.18% 5.49% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
NOSH 895,629 889,415 890,506 891,291 891,476 891,865 890,279 0.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.94% 20.74% 22.61% 27.15% 31.47% 22.75% 22.55% -
ROE 10.66% 14.59% 17.06% 19.72% 19.00% 14.78% 14.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 166.38 161.61 165.11 163.07 160.05 159.84 153.70 5.43%
EPS 12.69 18.24 21.49 23.47 26.41 19.06 18.38 -21.90%
DPS 1.20 1.45 1.45 1.45 1.45 0.00 0.00 -
NAPS 1.19 1.25 1.26 1.19 1.39 1.29 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 891,291
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.81 63.47 64.93 64.18 63.01 62.95 60.43 5.85%
EPS 5.02 7.16 8.45 9.24 10.40 7.51 7.23 -21.60%
DPS 0.47 0.57 0.57 0.57 0.57 0.00 0.00 -
NAPS 0.4706 0.4909 0.4955 0.4684 0.5472 0.5081 0.4914 -2.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
P/EPS 7.80 4.33 4.10 4.35 4.28 6.09 7.34 4.13%
EY 12.82 23.09 24.42 23.01 23.37 16.43 13.62 -3.95%
DY 1.21 1.84 1.65 1.42 1.28 0.00 0.00 -
P/NAPS 0.83 0.63 0.70 0.86 0.81 0.90 1.08 -16.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
P/EPS 8.51 5.70 4.05 3.58 4.05 5.88 6.47 20.06%
EY 11.75 17.54 24.70 27.94 24.68 17.02 15.45 -16.69%
DY 1.11 1.39 1.67 1.73 1.36 0.00 0.00 -
P/NAPS 0.91 0.83 0.69 0.71 0.77 0.87 0.95 -2.82%

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