[BIMB] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
14-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 41.4%
YoY- -85.19%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,167,209 986,132 1,623,312 698,939 549,648 559,535 479,803 12.58%
PBT 340,600 289,178 377,655 220,479 824,947 -12,752 30,326 38.04%
Tax -101,971 -74,138 -120,233 -18,213 -22,831 -20,599 -11,110 34.38%
NP 238,629 215,040 257,422 202,266 802,116 -33,351 19,216 39.90%
-
NP to SH 123,100 114,206 135,879 108,864 735,304 -35,549 19,216 28.09%
-
Tax Rate 29.94% 25.64% 31.84% 8.26% 2.77% - 36.64% -
Total Cost 928,580 771,092 1,365,890 496,673 -252,468 592,886 460,587 9.79%
-
Net Worth 1,888,102 1,770,139 1,397,185 1,114,496 613,644 1,250,693 1,566,582 2.51%
Dividend
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 37,335 37,322 15,998 - - - - -
Div Payout % 30.33% 32.68% 11.77% - - - - -
Equity
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,888,102 1,770,139 1,397,185 1,114,496 613,644 1,250,693 1,566,582 2.51%
NOSH 1,066,724 1,066,349 1,066,554 891,597 562,976 563,375 563,519 8.87%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 20.44% 21.81% 15.86% 28.94% 145.93% -5.96% 4.00% -
ROE 6.52% 6.45% 9.73% 9.77% 119.83% -2.84% 1.23% -
Per Share
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 109.42 92.48 152.20 78.39 97.63 99.32 85.14 3.40%
EPS 11.54 10.71 12.74 12.21 130.61 -6.31 3.41 17.64%
DPS 3.50 3.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.66 1.31 1.25 1.09 2.22 2.78 -5.84%
Adjusted Per Share Value based on latest NOSH - 890,279
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.54 43.55 71.68 30.86 24.27 24.71 21.19 12.57%
EPS 5.44 5.04 6.00 4.81 32.47 -1.57 0.85 28.07%
DPS 1.65 1.65 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.8338 0.7817 0.617 0.4922 0.271 0.5523 0.6918 2.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.08 1.93 1.26 1.35 1.20 1.08 1.72 -
P/RPS 2.81 2.09 0.00 1.72 1.23 1.09 2.02 4.49%
P/EPS 26.69 18.02 0.00 11.06 0.92 -17.12 50.44 -8.13%
EY 3.75 5.55 0.00 9.04 108.84 -5.84 1.98 8.88%
DY 1.14 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.16 1.26 1.08 1.10 0.49 0.62 14.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/08/12 25/08/11 30/08/10 14/03/08 05/04/07 20/03/06 11/03/05 -
Price 3.08 2.00 1.26 1.19 1.68 1.19 1.58 -
P/RPS 2.81 2.16 0.00 1.52 1.72 1.20 1.86 5.65%
P/EPS 26.69 18.67 0.00 9.75 1.29 -18.86 46.33 -7.08%
EY 3.75 5.36 0.00 10.26 77.74 -5.30 2.16 7.63%
DY 1.14 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.20 1.26 0.95 1.54 0.54 0.57 16.04%

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