[BIMB] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 333.78%
YoY- 163.99%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,036,192 1,770,293 1,426,814 1,219,085 1,135,002 1,087,432 549,989 19.04%
PBT 567,600 391,433 394,867 904,704 -1,177,940 -400,489 118,476 23.20%
Tax -160,394 -83,630 54,167 -11,286 -37,519 -46,089 -32,728 23.58%
NP 407,206 307,803 449,034 893,418 -1,215,459 -446,578 85,748 23.06%
-
NP to SH 204,406 157,088 235,462 789,719 -1,234,050 -458,161 85,748 12.26%
-
Tax Rate 28.26% 21.37% -13.72% 1.25% - - 27.62% -
Total Cost 1,628,986 1,462,490 977,780 325,667 2,350,461 1,534,010 464,241 18.20%
-
Net Worth 1,823,111 1,418,291 1,239,152 892,491 -146,368 1,086,509 1,126,155 6.62%
Dividend
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 37,344 16,029 12,926 - - - - -
Div Payout % 18.27% 10.20% 5.49% - - - - -
Equity
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,823,111 1,418,291 1,239,152 892,491 -146,368 1,086,509 1,126,155 6.62%
NOSH 1,066,147 1,066,384 891,476 892,491 562,955 562,958 563,077 8.87%
Ratio Analysis
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.00% 17.39% 31.47% 73.29% -107.09% -41.07% 15.59% -
ROE 11.21% 11.08% 19.00% 88.48% 0.00% -42.17% 7.61% -
Per Share
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 190.99 166.01 160.05 136.59 201.61 193.16 97.68 9.34%
EPS 19.17 14.73 26.41 88.48 -219.21 -81.38 15.23 3.11%
DPS 3.50 1.50 1.45 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.33 1.39 1.00 -0.26 1.93 2.00 -2.06%
Adjusted Per Share Value based on latest NOSH - 892,491
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 89.84 78.11 62.95 53.79 50.08 47.98 24.27 19.04%
EPS 9.02 6.93 10.39 34.84 -54.45 -20.21 3.78 12.28%
DPS 1.65 0.71 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.8044 0.6258 0.5467 0.3938 -0.0646 0.4794 0.4969 6.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/11 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.03 1.41 1.13 1.33 1.18 1.40 1.68 -
P/RPS 1.06 0.85 0.71 0.97 0.59 0.72 1.72 -6.24%
P/EPS 10.59 9.57 4.28 1.50 -0.54 -1.72 11.03 -0.54%
EY 9.44 10.45 23.37 66.53 -185.77 -58.13 9.06 0.54%
DY 1.72 1.06 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.06 0.81 1.33 0.00 0.73 0.84 4.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/02/12 25/02/11 29/08/08 30/08/07 27/10/06 10/10/05 27/08/04 -
Price 2.15 1.37 1.07 1.53 1.26 1.31 1.71 -
P/RPS 1.13 0.83 0.67 1.12 0.62 0.68 1.75 -5.66%
P/EPS 11.21 9.30 4.05 1.73 -0.57 -1.61 11.23 -0.02%
EY 8.92 10.75 24.68 57.83 -173.98 -62.13 8.91 0.01%
DY 1.63 1.09 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.03 0.77 1.53 0.00 0.68 0.86 5.21%

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