[BIMB] YoY Cumulative 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- 45.87%
YoY- 43.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Revenue 655,279 576,949 483,871 1,208,114 358,237 261,236 286,597 11.65%
PBT 188,991 167,338 135,609 302,011 137,419 42,103 -4,512 -
Tax -48,319 -47,616 -40,275 -89,220 -10,290 -11,036 -8,443 26.17%
NP 140,672 119,722 95,334 212,791 127,129 31,067 -12,955 -
-
NP to SH 74,142 64,906 51,360 113,331 76,992 29,129 -18,812 -
-
Tax Rate 25.57% 28.45% 29.70% 29.54% 7.49% 26.21% - -
Total Cost 514,607 457,227 388,537 995,323 231,108 230,169 299,552 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 3.55% 3.40% 2.99% 8.11% 7.08% 0.00% -1.87% -
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 61.43 54.05 45.32 113.21 40.20 46.37 57.96 0.77%
EPS 6.95 6.08 4.81 10.62 8.64 5.17 -3.34 -
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 28.94 25.48 21.37 53.35 15.82 11.54 12.66 11.64%
EPS 3.27 2.87 2.27 5.00 3.40 1.29 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9233 0.8438 0.7591 0.6173 0.4801 -0.0522 0.4433 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 5.42 4.37 3.55 0.00 3.63 2.67 2.38 11.59%
P/EPS 47.91 38.82 33.47 0.00 16.90 23.98 -36.27 -
EY 2.09 2.58 2.99 0.00 5.92 4.17 -2.76 -
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 6.12 4.61 3.53 0.00 3.46 2.59 1.98 16.22%
P/EPS 54.10 40.95 33.26 0.00 16.09 23.21 -30.23 -
EY 1.85 2.44 3.01 0.00 6.22 4.31 -3.31 -
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