[BIMB] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 3.88%
YoY- 150.33%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,470,312 1,453,443 1,426,814 1,425,541 1,368,376 1,316,086 1,219,085 13.24%
PBT 287,720 335,931 394,867 346,763 315,193 1,014,977 904,704 -53.24%
Tax 44,663 58,704 54,167 -22,492 -6,668 -10,540 -11,286 -
NP 332,383 394,635 449,034 324,271 308,525 1,004,437 893,418 -48.11%
-
NP to SH 191,364 209,166 235,462 170,004 163,654 837,957 789,719 -60.96%
-
Tax Rate -15.52% -17.48% -13.72% 6.49% 2.12% 1.04% 1.25% -
Total Cost 1,137,929 1,058,808 977,780 1,101,270 1,059,851 311,649 325,667 129.39%
-
Net Worth 1,122,037 1,060,636 1,239,152 1,150,506 1,112,849 1,087,155 892,491 16.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,926 12,926 12,926 - - - - -
Div Payout % 6.75% 6.18% 5.49% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,122,037 1,060,636 1,239,152 1,150,506 1,112,849 1,087,155 892,491 16.40%
NOSH 890,506 891,291 891,476 891,865 890,279 891,111 892,491 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 22.61% 27.15% 31.47% 22.75% 22.55% 76.32% 73.29% -
ROE 17.06% 19.72% 19.00% 14.78% 14.71% 77.08% 88.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 165.11 163.07 160.05 159.84 153.70 147.69 136.59 13.41%
EPS 21.49 23.47 26.41 19.06 18.38 94.04 88.48 -60.90%
DPS 1.45 1.45 1.45 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.39 1.29 1.25 1.22 1.00 16.57%
Adjusted Per Share Value based on latest NOSH - 891,865
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 64.87 64.13 62.95 62.90 60.37 58.07 53.79 13.23%
EPS 8.44 9.23 10.39 7.50 7.22 36.97 34.84 -60.97%
DPS 0.57 0.57 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.4951 0.468 0.5467 0.5076 0.491 0.4797 0.3938 16.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.88 1.02 1.13 1.16 1.35 1.46 1.33 -
P/RPS 0.53 0.63 0.71 0.73 0.88 0.99 0.97 -33.04%
P/EPS 4.10 4.35 4.28 6.09 7.34 1.55 1.50 94.89%
EY 24.42 23.01 23.37 16.43 13.62 64.41 66.53 -48.57%
DY 1.65 1.42 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.86 0.81 0.90 1.08 1.20 1.33 -34.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 28/11/08 29/08/08 28/05/08 14/03/08 30/11/07 30/08/07 -
Price 0.87 0.84 1.07 1.12 1.19 1.39 1.53 -
P/RPS 0.53 0.52 0.67 0.70 0.77 0.94 1.12 -39.13%
P/EPS 4.05 3.58 4.05 5.88 6.47 1.48 1.73 75.85%
EY 24.70 27.94 24.68 17.02 15.45 67.65 57.83 -43.13%
DY 1.67 1.73 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.77 0.87 0.95 1.14 1.53 -41.04%

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