[BIMB] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 122.36%
YoY- -15.95%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Revenue 1,461,492 1,384,294 1,167,209 986,132 1,623,312 698,939 549,648 13.92%
PBT 401,069 402,030 340,600 289,178 377,655 220,479 824,947 -9.16%
Tax -116,671 -120,351 -101,971 -74,138 -120,233 -18,213 -22,831 24.29%
NP 284,398 281,679 238,629 215,040 257,422 202,266 802,116 -12.90%
-
NP to SH 253,127 143,723 123,100 114,206 135,879 108,864 735,304 -13.25%
-
Tax Rate 29.09% 29.94% 29.94% 25.64% 31.84% 8.26% 2.77% -
Total Cost 1,177,094 1,102,615 928,580 771,092 1,365,890 496,673 -252,468 -
-
Net Worth 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 1,114,496 613,644 23.07%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Div - 37,344 37,335 37,322 15,998 - - -
Div Payout % - 25.98% 30.33% 32.68% 11.77% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Net Worth 2,912,080 2,101,962 1,888,102 1,770,139 1,397,185 1,114,496 613,644 23.07%
NOSH 1,493,374 1,066,985 1,066,724 1,066,349 1,066,554 891,597 562,976 13.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
NP Margin 19.46% 20.35% 20.44% 21.81% 15.86% 28.94% 145.93% -
ROE 8.69% 6.84% 6.52% 6.45% 9.73% 9.77% 119.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
RPS 97.87 129.74 109.42 92.48 152.20 78.39 97.63 0.03%
EPS 16.95 13.47 11.54 10.71 12.74 12.21 130.61 -23.83%
DPS 0.00 3.50 3.50 3.50 1.50 0.00 0.00 -
NAPS 1.95 1.97 1.77 1.66 1.31 1.25 1.09 8.06%
Adjusted Per Share Value based on latest NOSH - 1,066,994
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
RPS 64.48 61.08 51.50 43.51 71.62 30.84 24.25 13.92%
EPS 11.17 6.34 5.43 5.04 6.00 4.80 32.44 -13.24%
DPS 0.00 1.65 1.65 1.65 0.71 0.00 0.00 -
NAPS 1.2849 0.9274 0.8331 0.781 0.6165 0.4917 0.2707 23.07%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 -
Price 4.27 4.08 3.08 1.93 1.26 1.35 1.20 -
P/RPS 4.36 3.14 2.81 2.09 0.00 1.72 1.23 18.37%
P/EPS 25.19 30.29 26.69 18.02 0.00 11.06 0.92 55.46%
EY 3.97 3.30 3.75 5.55 0.00 9.04 108.84 -35.68%
DY 0.00 0.86 1.14 1.81 0.00 0.00 0.00 -
P/NAPS 2.19 2.07 1.74 1.16 1.26 1.08 1.10 9.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Date 28/08/14 28/08/13 16/08/12 25/08/11 30/08/10 14/03/08 05/04/07 -
Price 4.27 4.18 3.08 2.00 1.26 1.19 1.68 -
P/RPS 4.36 3.22 2.81 2.16 0.00 1.52 1.72 13.20%
P/EPS 25.19 31.03 26.69 18.67 0.00 9.75 1.29 48.61%
EY 3.97 3.22 3.75 5.36 0.00 10.26 77.74 -32.73%
DY 0.00 0.84 1.14 1.75 0.00 0.00 0.00 -
P/NAPS 2.19 2.12 1.74 1.20 1.26 0.95 1.54 4.80%

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