[BIMB] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[BIMB] BANK ISLAM MALAYSIA BERHAD

Announcement Date

30-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -8.3%

YoY- 19.55%

Quarter Report

BIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
TTM Result
Revenue	2,669,471	2,227,379	1,946,389	1,623,312	1,368,376	1,125,115	1,167,164	11.65%
YoY %	19.85%	14.44%	19.90%	18.63%	21.62%	-3.60%	-	-
Horiz. %	228.71%	190.84%	166.76%	139.08%	117.24%	96.40%	100.00%	-
PBT	778,869	619,022	504,641	377,655	315,193	-340,241	-443,567	-
YoY %	25.82%	22.67%	33.62%	19.82%	192.64%	23.29%	-	-
Horiz. %	-175.59%	-139.56%	-113.77%	-85.14%	-71.06%	76.71%	100.00%	-
Tax	-238,188	-188,227	-92,186	-120,033	-6,668	-39,751	-55,578	21.40%
YoY %	-26.54%	-104.18%	23.20%	-1,700.13%	83.23%	28.48%	-	-
Horiz. %	428.57%	338.67%	165.87%	215.97%	12.00%	71.52%	100.00%	-
NP	540,681	430,795	412,455	257,622	308,525	-379,992	-499,145	-
YoY %	25.51%	4.45%	60.10%	-16.50%	181.19%	23.87%	-	-
Horiz. %	-108.32%	-86.31%	-82.63%	-51.61%	-61.81%	76.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	272,892	213,300	213,109	135,879	163,654	-459,156	-515,657	-
YoY %	27.94%	0.09%	56.84%	-16.97%	135.64%	10.96%	-	-
Horiz. %	-52.92%	-41.36%	-41.33%	-26.35%	-31.74%	89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.58%	30.41%	18.27%	31.78%	2.12%	-	-	-
YoY %	0.56%	66.45%	-42.51%	1,399.06%	0.00%	-	-	-
Horiz. %	1,442.45%	1,434.43%	861.79%	1,499.06%	100.00%	-	-	-
Total Cost	2,128,790	1,796,584	1,533,934	1,365,690	1,059,851	1,505,107	1,666,309	3.31%
YoY %	18.49%	17.12%	12.32%	28.86%	-29.58%	-9.67%	-	-
Horiz. %	127.75%	107.82%	92.06%	81.96%	63.60%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,102,370	1,886,508	1,771,211	1,399,899	1,112,849	613,624	1,250,058	7.17%
YoY %	11.44%	6.51%	26.52%	25.79%	81.36%	-50.91%	-	-
Horiz. %	168.18%	150.91%	141.69%	111.99%	89.02%	49.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	74,702	37,303	37,344	16,029	-	-	-	-
YoY %	100.26%	-0.11%	132.98%	0.00%	-	-	-	-
Horiz. %	466.04%	232.72%	232.98%	100.00%	-	-	-	-
Div Payout %	27.37%	17.49%	17.52%	11.80%	-	-	-	-
YoY %	56.49%	-0.17%	48.47%	0.00%	-	-	-	-
Horiz. %	231.95%	148.22%	148.47%	100.00%	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	2,102,370	1,886,508	1,771,211	1,399,899	1,112,849	613,624	1,250,058	7.17%
YoY %	11.44%	6.51%	26.52%	25.79%	81.36%	-50.91%	-	-
Horiz. %	168.18%	150.91%	141.69%	111.99%	89.02%	49.09%	100.00%	-
NOSH	1,067,193	1,065,824	1,066,994	1,068,625	890,279	562,958	563,089	8.89%
YoY %	0.13%	-0.11%	-0.15%	20.03%	58.14%	-0.02%	-	-
Horiz. %	189.52%	189.28%	189.49%	189.78%	158.11%	99.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	20.25%	19.34%	21.19%	15.87%	22.55%	-33.77%	-42.77%	-
YoY %	4.71%	-8.73%	33.52%	-29.62%	166.78%	21.04%	-	-
Horiz. %	-47.35%	-45.22%	-49.54%	-37.11%	-52.72%	78.96%	100.00%	-
ROE	12.98%	11.31%	12.03%	9.71%	14.71%	-74.83%	-41.25%	-
YoY %	14.77%	-5.99%	23.89%	-33.99%	119.66%	-81.41%	-	-
Horiz. %	-31.47%	-27.42%	-29.16%	-23.54%	-35.66%	181.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	250.14	208.98	182.42	151.91	153.70	199.86	207.28	2.53%
YoY %	19.70%	14.56%	20.08%	-1.16%	-23.10%	-3.58%	-	-
Horiz. %	120.68%	100.82%	88.01%	73.29%	74.15%	96.42%	100.00%	-
EPS	25.57	20.01	19.97	12.72	18.38	-81.56	-91.58	-
YoY %	27.79%	0.20%	57.00%	-30.79%	122.54%	10.94%	-	-
Horiz. %	-27.92%	-21.85%	-21.81%	-13.89%	-20.07%	89.06%	100.00%	-
DPS	7.00	3.50	3.50	1.50	0.00	0.00	0.00	-
YoY %	100.00%	0.00%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	466.67%	233.33%	233.33%	100.00%	-	-	-	-
NAPS	1.97	1.77	1.66	1.31	1.25	1.09	2.22	-1.58%
YoY %	11.30%	6.63%	26.72%	4.80%	14.68%	-50.90%	-	-
Horiz. %	88.74%	79.73%	74.77%	59.01%	56.31%	49.10%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,068,625
RPS	117.78	98.28	85.88	71.62	60.37	49.64	51.50	11.65%
YoY %	19.84%	14.44%	19.91%	18.64%	21.62%	-3.61%	-	-
Horiz. %	228.70%	190.83%	166.76%	139.07%	117.22%	96.39%	100.00%	-
EPS	12.04	9.41	9.40	6.00	7.22	-20.26	-22.75	-
YoY %	27.95%	0.11%	56.67%	-16.90%	135.64%	10.95%	-	-
Horiz. %	-52.92%	-41.36%	-41.32%	-26.37%	-31.74%	89.05%	100.00%	-
DPS	3.30	1.65	1.65	0.71	0.00	0.00	0.00	-
YoY %	100.00%	0.00%	132.39%	0.00%	0.00%	0.00%	-	-
Horiz. %	464.79%	232.39%	232.39%	100.00%	-	-	-	-
NAPS	0.9276	0.8324	0.7815	0.6177	0.491	0.2707	0.5515	7.17%
YoY %	11.44%	6.51%	26.52%	25.80%	81.38%	-50.92%	-	-
Horiz. %	168.20%	150.93%	141.70%	112.00%	89.03%	49.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	31/12/07	29/12/06	30/12/05	-
Price	4.08	3.08	1.93	1.26	1.35	1.20	1.08	-
P/RPS	1.63	1.47	1.06	0.83	0.88	0.60	0.52	16.45%
YoY %	10.88%	38.68%	27.71%	-5.68%	46.67%	15.38%	-	-
Horiz. %	313.46%	282.69%	203.85%	159.62%	169.23%	115.38%	100.00%	-
P/EPS	15.96	15.39	9.66	9.91	7.34	-1.47	-1.18	-
YoY %	3.70%	59.32%	-2.52%	35.01%	599.32%	-24.58%	-	-
Horiz. %	-1,352.54%	-1,304.24%	-818.64%	-839.83%	-622.03%	124.58%	100.00%	-
EY	6.27	6.50	10.35	10.09	13.62	-67.97	-84.79	-
YoY %	-3.54%	-37.20%	2.58%	-25.92%	120.04%	19.84%	-	-
Horiz. %	-7.39%	-7.67%	-12.21%	-11.90%	-16.06%	80.16%	100.00%	-
DY	1.72	1.14	1.81	1.19	0.00	0.00	0.00	-
YoY %	50.88%	-37.02%	52.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	144.54%	95.80%	152.10%	100.00%	-	-	-	-
P/NAPS	2.07	1.74	1.16	0.96	1.08	1.10	0.49	21.17%
YoY %	18.97%	50.00%	20.83%	-11.11%	-1.82%	124.49%	-	-
Horiz. %	422.45%	355.10%	236.73%	195.92%	220.41%	224.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	16/08/12	25/08/11	30/08/10	14/03/08	05/04/07	20/03/06	-
Price	4.18	3.08	2.00	1.26	1.19	1.68	1.19	-
P/RPS	1.67	1.47	1.10	0.83	0.77	0.84	0.57	15.40%
YoY %	13.61%	33.64%	32.53%	7.79%	-8.33%	47.37%	-	-
Horiz. %	292.98%	257.89%	192.98%	145.61%	135.09%	147.37%	100.00%	-
P/EPS	16.35	15.39	10.01	9.91	6.47	-2.06	-1.30	-
YoY %	6.24%	53.75%	1.01%	53.17%	414.08%	-58.46%	-	-
Horiz. %	-1,257.69%	-1,183.85%	-770.00%	-762.31%	-497.69%	158.46%	100.00%	-
EY	6.12	6.50	9.99	10.09	15.45	-48.55	-76.95	-
YoY %	-5.85%	-34.93%	-0.99%	-34.69%	131.82%	36.91%	-	-
Horiz. %	-7.95%	-8.45%	-12.98%	-13.11%	-20.08%	63.09%	100.00%	-
DY	1.67	1.14	1.75	1.19	0.00	0.00	0.00	-
YoY %	46.49%	-34.86%	47.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.34%	95.80%	147.06%	100.00%	-	-	-	-
P/NAPS	2.12	1.74	1.20	0.96	0.95	1.54	0.54	19.99%
YoY %	21.84%	45.00%	25.00%	1.05%	-38.31%	185.19%	-	-
Horiz. %	392.59%	322.22%	222.22%	177.78%	175.93%	285.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos