[BIMB] YoY Annualized Quarter 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- -8.83%
YoY- 43.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,621,116 2,307,796 1,935,484 1,812,171 1,432,948 1,044,944 1,146,388 11.65%
PBT 755,964 669,352 542,436 453,016 549,676 168,412 -18,048 -
Tax -193,276 -190,464 -161,100 -133,830 -41,160 -44,144 -33,772 26.17%
NP 562,688 478,888 381,336 319,186 508,516 124,268 -51,820 -
-
NP to SH 296,568 259,624 205,440 169,996 307,968 116,516 -75,248 -
-
Tax Rate 25.57% 28.45% 29.70% 29.54% 7.49% 26.21% - -
Total Cost 2,058,428 1,828,908 1,554,148 1,492,984 924,432 920,676 1,198,208 7.47%
-
Net Worth 2,090,911 1,910,883 1,719,118 1,397,962 1,087,155 -118,318 1,003,765 10.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 2,090,911 1,910,883 1,719,118 1,397,962 1,087,155 -118,318 1,003,765 10.27%
NOSH 1,066,791 1,067,532 1,067,775 1,067,146 891,111 563,423 494,465 10.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.47% 20.75% 19.70% 17.61% 35.49% 11.89% -4.52% -
ROE 14.18% 13.59% 11.95% 12.16% 28.33% 0.00% -7.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 245.70 216.18 181.26 169.81 160.80 185.46 231.84 0.77%
EPS 27.80 24.32 19.24 15.93 34.56 20.68 -13.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.79 1.61 1.31 1.22 -0.21 2.03 -0.46%
Adjusted Per Share Value based on latest NOSH - 1,066,976
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 115.65 101.82 85.40 79.96 63.22 46.10 50.58 11.65%
EPS 13.08 11.45 9.06 7.50 13.59 5.14 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9225 0.8431 0.7585 0.6168 0.4797 -0.0522 0.4429 10.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 -
Price 3.33 2.36 1.61 1.28 1.46 1.24 1.38 -
P/RPS 1.36 1.09 0.89 0.00 0.91 0.67 0.60 11.52%
P/EPS 11.98 9.70 8.37 0.00 4.22 6.00 -9.07 -
EY 8.35 10.31 11.95 0.00 23.67 16.68 -11.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.32 1.00 1.28 1.20 0.00 0.68 12.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 28/05/13 28/05/12 25/05/11 25/05/10 30/11/07 30/11/06 23/12/05 -
Price 3.76 2.49 1.60 1.19 1.39 1.20 1.15 -
P/RPS 1.53 1.15 0.88 0.00 0.86 0.65 0.50 16.07%
P/EPS 13.53 10.24 8.32 0.00 4.02 5.80 -7.56 -
EY 7.39 9.77 12.03 0.00 24.86 17.23 -13.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.39 0.99 1.19 1.14 0.00 0.57 17.56%

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