[BIMB] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 53.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Revenue 696,026 641,585 481,315 451,350 362,808 305,643 300,103 11.85%
PBT 196,693 178,361 110,624 96,072 86,427 54,857 -67,494 -
Tax -53,931 -58,006 -59,025 -29,737 -7,788 8,036 -11,518 22.83%
NP 142,762 120,355 51,599 66,335 78,639 62,893 -79,012 -
-
NP to SH 75,459 60,553 16,316 34,600 42,542 36,470 -84,875 -
-
Tax Rate 27.42% 32.52% 53.36% 30.95% 9.01% -14.65% - -
Total Cost 553,264 521,230 429,716 385,015 284,169 242,750 379,115 5.16%
-
Net Worth 2,134,625 1,066,933 1,791,560 1,452,345 1,150,506 664,095 996,211 10.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,134,625 1,066,933 1,791,560 1,452,345 1,150,506 664,095 996,211 10.68%
NOSH 1,067,312 1,066,933 1,066,405 1,067,901 891,865 562,793 562,831 8.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.51% 18.76% 10.72% 14.70% 21.68% 20.58% -26.33% -
ROE 3.54% 5.68% 0.91% 2.38% 3.70% 5.49% -8.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.21 60.13 45.13 42.27 40.68 54.31 53.32 2.71%
EPS 7.07 5.68 1.53 3.24 4.77 6.48 -15.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.68 1.36 1.29 1.18 1.77 1.64%
Adjusted Per Share Value based on latest NOSH - 1,067,901
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.71 28.31 21.24 19.91 16.01 13.49 13.24 11.85%
EPS 3.33 2.67 0.72 1.53 1.88 1.61 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9418 0.4707 0.7905 0.6408 0.5076 0.293 0.4395 10.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 -
Price 4.80 3.02 1.76 1.23 1.16 1.76 1.25 -
P/RPS 7.36 5.02 3.90 2.91 2.85 3.24 2.34 16.49%
P/EPS 67.89 53.21 115.03 37.96 24.32 27.16 -8.29 -
EY 1.47 1.88 0.87 2.63 4.11 3.68 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.02 1.05 0.90 0.90 1.49 0.71 17.61%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Date 27/11/13 29/11/12 29/11/11 26/11/10 28/05/08 30/05/07 16/06/06 -
Price 4.51 2.91 1.80 1.21 1.12 1.19 1.17 -
P/RPS 6.92 4.84 3.99 2.86 2.75 2.19 2.19 16.56%
P/EPS 63.79 51.27 117.65 37.35 23.48 18.36 -7.76 -
EY 1.57 1.95 0.85 2.68 4.26 5.45 -12.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.91 1.07 0.89 0.87 1.01 0.66 17.81%

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