[BIMB] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -106.25%
YoY- -169.35%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,770,293 1,426,814 1,219,085 1,135,002 1,087,432 549,989 450,994 19.97%
PBT 391,433 394,867 904,704 -1,177,940 -400,489 118,476 155,521 13.07%
Tax -83,630 54,167 -11,286 -37,519 -46,089 -32,728 -63,334 3.77%
NP 307,803 449,034 893,418 -1,215,459 -446,578 85,748 92,187 17.41%
-
NP to SH 157,088 235,462 789,719 -1,234,050 -458,161 85,748 92,187 7.35%
-
Tax Rate 21.37% -13.72% 1.25% - - 27.62% 40.72% -
Total Cost 1,462,490 977,780 325,667 2,350,461 1,534,010 464,241 358,807 20.57%
-
Net Worth 1,418,291 1,239,152 892,491 -146,368 1,086,509 1,126,155 1,530,411 -1.00%
Dividend
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,029 12,926 - - - - 47,825 -13.54%
Div Payout % 10.20% 5.49% - - - - 51.88% -
Equity
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,418,291 1,239,152 892,491 -146,368 1,086,509 1,126,155 1,530,411 -1.00%
NOSH 1,066,384 891,476 892,491 562,955 562,958 563,077 562,651 8.88%
Ratio Analysis
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.39% 31.47% 73.29% -107.09% -41.07% 15.59% 20.44% -
ROE 11.08% 19.00% 88.48% 0.00% -42.17% 7.61% 6.02% -
Per Share
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 166.01 160.05 136.59 201.61 193.16 97.68 80.16 10.18%
EPS 14.73 26.41 88.48 -219.21 -81.38 15.23 16.38 -1.40%
DPS 1.50 1.45 0.00 0.00 0.00 0.00 8.50 -20.62%
NAPS 1.33 1.39 1.00 -0.26 1.93 2.00 2.72 -9.08%
Adjusted Per Share Value based on latest NOSH - 562,955
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 78.17 63.01 53.83 50.12 48.02 24.29 19.92 19.96%
EPS 6.94 10.40 34.87 -54.49 -20.23 3.79 4.07 7.36%
DPS 0.71 0.57 0.00 0.00 0.00 0.00 2.11 -13.50%
NAPS 0.6263 0.5472 0.3941 -0.0646 0.4798 0.4973 0.6758 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.41 1.13 1.33 1.18 1.40 1.68 1.58 -
P/RPS 0.85 0.71 0.97 0.59 0.72 1.72 1.97 -10.58%
P/EPS 9.57 4.28 1.50 -0.54 -1.72 11.03 9.64 -0.09%
EY 10.45 23.37 66.53 -185.77 -58.13 9.06 10.37 0.10%
DY 1.06 1.28 0.00 0.00 0.00 0.00 5.38 -19.45%
P/NAPS 1.06 0.81 1.33 0.00 0.73 0.84 0.58 8.36%
Price Multiplier on Announcement Date
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/02/11 29/08/08 30/08/07 27/10/06 10/10/05 27/08/04 29/08/03 -
Price 1.37 1.07 1.53 1.26 1.31 1.71 1.60 -
P/RPS 0.83 0.67 1.12 0.62 0.68 1.75 2.00 -11.05%
P/EPS 9.30 4.05 1.73 -0.57 -1.61 11.23 9.77 -0.65%
EY 10.75 24.68 57.83 -173.98 -62.13 8.91 10.24 0.64%
DY 1.09 1.36 0.00 0.00 0.00 0.00 5.31 -19.01%
P/NAPS 1.03 0.77 1.53 0.00 0.68 0.86 0.59 7.70%

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