[BIMB] YoY 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- 22.36%
YoY- 178.72%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 CAGR
Revenue 734,597 707,448 590,260 502,261 415,198 340,702 288,412 13.27%
PBT 206,682 213,039 173,262 153,569 75,644 83,060 782,844 -16.26%
Tax -59,389 -72,032 -54,355 -33,863 -31,013 -7,923 -11,795 24.04%
NP 147,293 141,007 118,907 119,706 44,631 75,137 771,049 -19.80%
-
NP to SH 129,672 69,581 58,194 62,846 22,548 31,872 706,175 -20.22%
-
Tax Rate 28.73% 33.81% 31.37% 22.05% 41.00% 9.54% 1.51% -
Total Cost 587,304 566,441 471,353 382,555 370,567 265,565 -482,637 -
-
Net Worth 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 613,624 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 - 37,351 37,303 37,344 16,029 - - -
Div Payout % - 53.68% 64.10% 59.42% 71.09% - - -
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 2,913,138 2,102,370 1,886,508 1,771,211 1,399,899 1,112,849 613,624 23.07%
NOSH 1,493,916 1,067,193 1,065,824 1,066,994 1,068,625 890,279 562,958 13.89%
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 20.05% 19.93% 20.14% 23.83% 10.75% 22.05% 267.34% -
ROE 4.45% 3.31% 3.08% 3.55% 1.61% 2.86% 115.08% -
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 49.17 66.29 55.38 47.07 38.85 38.27 51.23 -0.54%
EPS 8.68 6.52 5.46 5.89 2.11 3.58 125.44 -29.95%
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 32.44 31.24 26.07 22.18 18.33 15.05 12.74 13.26%
EPS 5.73 3.07 2.57 2.78 1.00 1.41 31.18 -20.21%
DPS 0.00 1.65 1.65 1.65 0.71 0.00 0.00 -
NAPS 1.2864 0.9284 0.8331 0.7822 0.6182 0.4914 0.271 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 8.68 6.15 5.56 4.10 0.00 3.53 2.34 19.09%
P/EPS 49.19 62.58 56.41 32.77 0.00 37.71 0.96 69.00%
EY 2.03 1.60 1.77 3.05 0.00 2.65 104.53 -40.86%
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 8.68 6.31 5.56 4.25 0.00 3.11 3.28 13.85%
P/EPS 49.19 64.11 56.41 33.96 0.00 33.24 1.34 61.65%
EY 2.03 1.56 1.77 2.95 0.00 3.01 74.67 -38.15%
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