[BIMB] QoQ TTM Result on 31-Dec-2009

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- 25.1%
YoY- -34.04%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,674,243 1,623,312 1,620,064 1,555,101 1,499,815 1,490,180 1,437,379 10.69%
PBT 374,148 377,655 418,874 372,740 305,483 299,132 255,485 28.92%
Tax -120,607 -120,033 -142,295 -117,587 -114,263 -91,424 42,590 -
NP 253,541 257,622 276,579 255,153 191,220 207,708 298,075 -10.21%
-
NP to SH 132,183 135,879 148,171 126,231 100,903 113,659 162,241 -12.75%
-
Tax Rate 32.24% 31.78% 33.97% 31.55% 37.40% 30.56% -16.67% -
Total Cost 1,420,702 1,365,690 1,343,485 1,299,948 1,308,595 1,282,472 1,139,304 15.83%
-
Net Worth 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 19.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,029 16,029 - - - 10,747 12,926 15.40%
Div Payout % 12.13% 11.80% - - - 9.46% 7.97% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 1,111,769 19.48%
NOSH 1,067,901 1,068,625 1,066,976 1,067,696 1,066,740 895,629 889,415 12.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.14% 15.87% 17.07% 16.41% 12.75% 13.94% 20.74% -
ROE 9.10% 9.71% 10.60% 9.24% 7.57% 10.66% 14.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 156.78 151.91 151.84 145.65 140.60 166.38 161.61 -2.00%
EPS 12.38 12.72 13.89 11.82 9.46 12.69 18.24 -22.74%
DPS 1.50 1.50 0.00 0.00 0.00 1.20 1.45 2.28%
NAPS 1.36 1.31 1.31 1.28 1.25 1.19 1.25 5.77%
Adjusted Per Share Value based on latest NOSH - 1,067,696
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.87 71.62 71.48 68.61 66.17 65.75 63.42 10.69%
EPS 5.83 6.00 6.54 5.57 4.45 5.01 7.16 -12.79%
DPS 0.71 0.71 0.00 0.00 0.00 0.47 0.57 15.75%
NAPS 0.6408 0.6177 0.6167 0.603 0.5883 0.4702 0.4905 19.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.23 1.26 1.28 1.20 1.06 0.99 0.79 -
P/RPS 0.78 0.83 0.84 0.82 0.75 0.60 0.49 36.29%
P/EPS 9.94 9.91 9.22 10.15 11.21 7.80 4.33 73.93%
EY 10.06 10.09 10.85 9.85 8.92 12.82 23.09 -42.49%
DY 1.22 1.19 0.00 0.00 0.00 1.21 1.84 -23.94%
P/NAPS 0.90 0.96 0.98 0.94 0.85 0.83 0.63 26.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 25/05/09 -
Price 1.21 1.26 1.19 1.22 1.25 1.08 1.04 -
P/RPS 0.77 0.83 0.78 0.84 0.89 0.65 0.64 13.10%
P/EPS 9.78 9.91 8.57 10.32 13.21 8.51 5.70 43.27%
EY 10.23 10.09 11.67 9.69 7.57 11.75 17.54 -30.17%
DY 1.24 1.19 0.00 0.00 0.00 1.11 1.39 -7.32%
P/NAPS 0.89 0.96 0.91 0.95 1.00 0.91 0.83 4.75%

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