[BIMB] YoY Annualized Quarter 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- -6.43%
YoY- -80.2%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,411,725 1,956,596 1,778,281 1,415,662 1,140,388 1,146,184 954,365 13.14%
PBT 691,948 533,069 406,051 408,814 1,173,070 -106,994 46,522 43.27%
Tax -213,302 -177,550 -128,545 -34,668 -19,726 -42,822 -23,845 33.89%
NP 478,645 355,518 277,506 374,146 1,153,344 -149,817 22,677 50.11%
-
NP to SH 244,870 174,029 146,124 203,726 1,029,030 -160,565 22,677 37.29%
-
Tax Rate 30.83% 33.31% 31.66% 8.48% 1.68% - 51.26% -
Total Cost 1,933,080 1,601,077 1,500,775 1,041,516 -12,956 1,296,001 931,688 10.21%
-
Net Worth 1,066,812 1,791,478 1,450,885 1,149,580 664,302 996,495 1,565,637 -4.98%
Dividend
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 49,784 49,763 13,716 - - - - -
Div Payout % 20.33% 28.59% 9.39% - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,066,812 1,791,478 1,450,885 1,149,580 664,302 996,495 1,565,637 -4.98%
NOSH 1,066,812 1,066,356 1,066,827 891,147 562,968 562,992 563,178 8.88%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 19.85% 18.17% 15.61% 26.43% 101.14% -13.07% 2.38% -
ROE 22.95% 9.71% 10.07% 17.72% 154.90% -16.11% 1.45% -
Per Share
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 226.07 183.48 166.69 158.86 202.57 203.59 169.46 3.91%
EPS 22.96 16.32 13.70 22.85 182.79 -28.52 4.03 26.08%
DPS 4.67 4.67 1.29 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.68 1.36 1.29 1.18 1.77 2.78 -12.73%
Adjusted Per Share Value based on latest NOSH - 891,865
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 106.50 86.40 78.53 62.51 50.36 50.61 42.14 13.14%
EPS 10.81 7.69 6.45 9.00 45.44 -7.09 1.00 37.31%
DPS 2.20 2.20 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.4711 0.7911 0.6407 0.5076 0.2934 0.44 0.6914 -4.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.02 1.76 1.23 1.16 1.76 1.25 1.51 -
P/RPS 1.34 0.96 0.74 0.73 0.87 0.61 0.89 5.60%
P/EPS 13.16 10.78 8.98 5.07 0.96 -4.38 37.50 -13.02%
EY 7.60 9.27 11.14 19.71 103.86 -22.82 2.67 14.95%
DY 1.55 2.65 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 1.05 0.90 0.90 1.49 0.71 0.54 25.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/11/12 29/11/11 26/11/10 28/05/08 30/05/07 16/06/06 30/05/05 -
Price 2.91 1.80 1.21 1.12 1.19 1.17 1.38 -
P/RPS 1.29 0.98 0.73 0.71 0.59 0.57 0.81 6.39%
P/EPS 12.68 11.03 8.83 4.90 0.65 -4.10 34.27 -12.40%
EY 7.89 9.07 11.32 20.41 153.60 -24.38 2.92 14.15%
DY 1.60 2.59 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.07 0.89 0.87 1.01 0.66 0.50 26.44%

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