[BIMB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,976,354 1,946,389 1,859,326 1,770,293 1,674,243 1,623,312 1,620,064 14.15%
PBT 519,193 504,641 426,716 391,433 374,148 377,655 418,874 15.37%
Tax -121,474 -92,186 -89,336 -83,630 -120,607 -120,033 -142,295 -10.00%
NP 397,719 412,455 337,380 307,803 253,541 257,622 276,579 27.37%
-
NP to SH 194,825 213,109 172,811 157,088 132,183 135,879 148,171 20.00%
-
Tax Rate 23.40% 18.27% 20.94% 21.37% 32.24% 31.78% 33.97% -
Total Cost 1,578,635 1,533,934 1,521,946 1,462,490 1,420,702 1,365,690 1,343,485 11.34%
-
Net Worth 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 1,397,738 17.97%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 37,344 37,344 16,029 16,029 16,029 16,029 - -
Div Payout % 19.17% 17.52% 9.28% 10.20% 12.13% 11.80% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,791,560 1,771,211 1,719,118 1,418,291 1,452,345 1,399,899 1,397,738 17.97%
NOSH 1,066,405 1,066,994 1,067,775 1,066,384 1,067,901 1,068,625 1,066,976 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.12% 21.19% 18.15% 17.39% 15.14% 15.87% 17.07% -
ROE 10.87% 12.03% 10.05% 11.08% 9.10% 9.71% 10.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 185.33 182.42 174.13 166.01 156.78 151.91 151.84 14.19%
EPS 18.27 19.97 16.18 14.73 12.38 12.72 13.89 20.02%
DPS 3.50 3.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.68 1.66 1.61 1.33 1.36 1.31 1.31 18.02%
Adjusted Per Share Value based on latest NOSH - 1,066,384
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.20 85.88 82.04 78.11 73.87 71.62 71.48 14.15%
EPS 8.60 9.40 7.62 6.93 5.83 6.00 6.54 20.00%
DPS 1.65 1.65 0.71 0.71 0.71 0.71 0.00 -
NAPS 0.7905 0.7815 0.7585 0.6258 0.6408 0.6177 0.6167 17.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.76 1.93 1.61 1.41 1.23 1.26 1.28 -
P/RPS 0.95 1.06 0.92 0.85 0.78 0.83 0.84 8.54%
P/EPS 9.63 9.66 9.95 9.57 9.94 9.91 9.22 2.94%
EY 10.38 10.35 10.05 10.45 10.06 10.09 10.85 -2.90%
DY 1.99 1.81 0.93 1.06 1.22 1.19 0.00 -
P/NAPS 1.05 1.16 1.00 1.06 0.90 0.96 0.98 4.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 25/02/11 26/11/10 30/08/10 25/05/10 -
Price 1.80 2.00 1.60 1.37 1.21 1.26 1.19 -
P/RPS 0.97 1.10 0.92 0.83 0.77 0.83 0.78 15.62%
P/EPS 9.85 10.01 9.89 9.30 9.78 9.91 8.57 9.71%
EY 10.15 9.99 10.12 10.75 10.23 10.09 11.67 -8.87%
DY 1.94 1.75 0.94 1.09 1.24 1.19 0.00 -
P/NAPS 1.07 1.20 0.99 1.03 0.89 0.96 0.91 11.39%

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