[BIMB] YoY TTM 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- -2.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,723,912 2,445,412 1,976,354 1,674,243 1,425,541 1,130,655 1,231,296 11.15%
PBT 797,201 715,615 519,193 374,148 346,763 -217,890 -515,627 -
Tax -234,113 -187,208 -121,474 -120,607 -22,492 -20,197 -60,322 19.79%
NP 563,088 528,407 397,719 253,541 324,271 -238,087 -575,949 -
-
NP to SH 287,798 286,393 194,825 132,183 170,004 -337,811 -598,324 -
-
Tax Rate 29.37% 26.16% 23.40% 32.24% 6.49% - - -
Total Cost 2,160,824 1,917,005 1,578,635 1,420,702 1,101,270 1,368,742 1,807,245 2.40%
-
Net Worth 2,134,625 1,973,826 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 112,058 37,303 37,344 16,029 - - - -
Div Payout % 38.94% 13.03% 19.17% 12.13% - - - -
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 1,973,826 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 20.67% 21.61% 20.12% 15.14% 22.75% -21.06% -46.78% -
ROE 13.48% 14.51% 10.87% 9.10% 14.78% -50.87% -60.06% -
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 255.21 229.20 185.33 156.78 159.84 200.90 218.77 2.07%
EPS 26.96 26.84 18.27 12.38 19.06 -60.02 -106.31 -
DPS 10.50 3.50 3.50 1.50 0.00 0.00 0.00 -
NAPS 2.00 1.85 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 120.18 107.90 87.20 73.87 62.90 49.89 54.33 11.15%
EPS 12.70 12.64 8.60 5.83 7.50 -14.90 -26.40 -
DPS 4.94 1.65 1.65 0.71 0.00 0.00 0.00 -
NAPS 0.9418 0.8709 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 1.88 1.32 0.95 0.78 0.73 0.88 0.57 17.23%
P/EPS 17.80 11.25 9.63 9.94 6.09 -2.93 -1.18 -
EY 5.62 8.89 10.38 10.06 16.43 -34.10 -85.04 -
DY 2.19 1.16 1.99 1.22 0.00 0.00 0.00 -
P/NAPS 2.40 1.63 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 1.77 1.27 0.97 0.77 0.70 0.59 0.53 17.42%
P/EPS 16.73 10.84 9.85 9.78 5.88 -1.98 -1.10 -
EY 5.98 9.22 10.15 10.23 17.02 -50.44 -90.86 -
DY 2.33 1.20 1.94 1.24 0.00 0.00 0.00 -
P/NAPS 2.26 1.57 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