[BIMB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.38%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,770,293 1,674,243 1,623,312 1,620,064 1,555,101 1,499,815 1,490,180 12.13%
PBT 391,433 374,148 377,655 418,874 372,740 305,483 299,132 19.57%
Tax -83,630 -120,607 -120,033 -142,295 -117,587 -114,263 -91,424 -5.75%
NP 307,803 253,541 257,622 276,579 255,153 191,220 207,708 29.88%
-
NP to SH 157,088 132,183 135,879 148,171 126,231 100,903 113,659 24.00%
-
Tax Rate 21.37% 32.24% 31.78% 33.97% 31.55% 37.40% 30.56% -
Total Cost 1,462,490 1,420,702 1,365,690 1,343,485 1,299,948 1,308,595 1,282,472 9.12%
-
Net Worth 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 20.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 16,029 16,029 16,029 - - - 10,747 30.44%
Div Payout % 10.20% 12.13% 11.80% - - - 9.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,418,291 1,452,345 1,399,899 1,397,738 1,366,651 1,333,426 1,065,799 20.92%
NOSH 1,066,384 1,067,901 1,068,625 1,066,976 1,067,696 1,066,740 895,629 12.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.39% 15.14% 15.87% 17.07% 16.41% 12.75% 13.94% -
ROE 11.08% 9.10% 9.71% 10.60% 9.24% 7.57% 10.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 166.01 156.78 151.91 151.84 145.65 140.60 166.38 -0.14%
EPS 14.73 12.38 12.72 13.89 11.82 9.46 12.69 10.41%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 1.20 15.99%
NAPS 1.33 1.36 1.31 1.31 1.28 1.25 1.19 7.67%
Adjusted Per Share Value based on latest NOSH - 1,066,976
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.11 73.87 71.62 71.48 68.61 66.17 65.75 12.13%
EPS 6.93 5.83 6.00 6.54 5.57 4.45 5.01 24.07%
DPS 0.71 0.71 0.71 0.00 0.00 0.00 0.47 31.55%
NAPS 0.6258 0.6408 0.6177 0.6167 0.603 0.5883 0.4702 20.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.41 1.23 1.26 1.28 1.20 1.06 0.99 -
P/RPS 0.85 0.78 0.83 0.84 0.82 0.75 0.60 26.05%
P/EPS 9.57 9.94 9.91 9.22 10.15 11.21 7.80 14.56%
EY 10.45 10.06 10.09 10.85 9.85 8.92 12.82 -12.70%
DY 1.06 1.22 1.19 0.00 0.00 0.00 1.21 -8.42%
P/NAPS 1.06 0.90 0.96 0.98 0.94 0.85 0.83 17.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 30/08/10 25/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.37 1.21 1.26 1.19 1.22 1.25 1.08 -
P/RPS 0.83 0.77 0.83 0.78 0.84 0.89 0.65 17.64%
P/EPS 9.30 9.78 9.91 8.57 10.32 13.21 8.51 6.07%
EY 10.75 10.23 10.09 11.67 9.69 7.57 11.75 -5.74%
DY 1.09 1.24 1.19 0.00 0.00 0.00 1.11 -1.20%
P/NAPS 1.03 0.89 0.96 0.91 0.95 1.00 0.91 8.58%

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