[BIMB] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 6.11%
YoY- 170.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,135,187 1,859,326 1,620,064 1,316,086 1,109,641 1,161,102 641,468 17.38%
PBT 599,329 426,716 418,874 1,014,977 -1,131,325 -431,368 107,380 25.75%
Tax -167,735 -89,336 -142,295 -10,540 -40,112 -46,986 -26,338 27.98%
NP 431,594 337,380 276,579 1,004,437 -1,171,437 -478,354 81,042 24.96%
-
NP to SH 217,952 172,811 148,171 837,957 -1,186,109 -494,484 79,732 14.34%
-
Tax Rate 27.99% 20.94% 33.97% 1.04% - - 24.53% -
Total Cost 1,703,593 1,521,946 1,343,485 311,649 2,281,078 1,639,456 560,426 15.96%
-
Net Worth 1,910,883 1,719,118 1,397,738 1,087,155 -118,318 1,003,765 1,605,983 2.34%
Dividend
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 37,344 16,029 - - - - - -
Div Payout % 17.13% 9.28% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,910,883 1,719,118 1,397,738 1,087,155 -118,318 1,003,765 1,605,983 2.34%
NOSH 1,067,532 1,067,775 1,066,976 891,111 563,423 494,465 563,503 8.88%
Ratio Analysis
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.21% 18.15% 17.07% 76.32% -105.57% -41.20% 12.63% -
ROE 11.41% 10.05% 10.60% 77.08% 0.00% -49.26% 4.96% -
Per Share
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 200.01 174.13 151.84 147.69 196.95 234.82 113.84 7.79%
EPS 20.42 16.18 13.89 94.04 -210.52 -100.00 14.15 5.00%
DPS 3.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.61 1.31 1.22 -0.21 2.03 2.85 -6.00%
Adjusted Per Share Value based on latest NOSH - 891,111
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.29 82.11 71.54 58.12 49.00 51.27 28.33 17.37%
EPS 9.62 7.63 6.54 37.00 -52.38 -21.84 3.52 14.33%
DPS 1.65 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8438 0.7591 0.6172 0.4801 -0.0522 0.4433 0.7092 2.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.36 1.61 1.28 1.46 1.24 1.38 1.70 -
P/RPS 1.18 0.92 0.84 0.99 0.63 0.59 1.49 -3.06%
P/EPS 11.56 9.95 9.22 1.55 -0.59 -1.38 12.01 -0.50%
EY 8.65 10.05 10.85 64.41 -169.77 -72.47 8.32 0.51%
DY 1.48 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.00 0.98 1.20 0.00 0.68 0.60 11.07%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/05/12 25/05/11 25/05/10 30/11/07 30/11/06 23/12/05 29/11/04 -
Price 2.49 1.60 1.19 1.39 1.20 1.15 1.81 -
P/RPS 1.24 0.92 0.78 0.94 0.61 0.49 1.59 -3.25%
P/EPS 12.20 9.89 8.57 1.48 -0.57 -1.15 12.79 -0.62%
EY 8.20 10.12 11.67 67.65 -175.43 -86.96 7.82 0.63%
DY 1.41 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 0.91 1.14 0.00 0.57 0.64 10.88%

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