[BIMB] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 61.29%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,946,389 1,623,312 1,368,376 1,125,115 1,167,164 811,695 437,377 22.02%
PBT 504,641 377,655 315,193 -340,241 -443,567 86,308 147,864 17.77%
Tax -92,186 -120,033 -6,668 -39,751 -55,578 -19,415 -62,266 5.37%
NP 412,455 257,622 308,525 -379,992 -499,145 66,893 85,598 23.32%
-
NP to SH 213,109 135,879 163,654 -459,156 -515,657 65,583 85,598 12.92%
-
Tax Rate 18.27% 31.78% 2.12% - - 22.50% 42.11% -
Total Cost 1,533,934 1,365,690 1,059,851 1,505,107 1,666,309 744,802 351,779 21.69%
-
Net Worth 1,771,211 1,399,899 1,112,849 613,624 1,250,058 1,568,714 1,538,958 1.89%
Dividend
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 37,344 16,029 - - - - 47,825 -3.24%
Div Payout % 17.52% 11.80% - - - - 55.87% -
Equity
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,771,211 1,399,899 1,112,849 613,624 1,250,058 1,568,714 1,538,958 1.89%
NOSH 1,066,994 1,068,625 890,279 562,958 563,089 564,285 563,720 8.87%
Ratio Analysis
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.19% 15.87% 22.55% -33.77% -42.77% 8.24% 19.57% -
ROE 12.03% 9.71% 14.71% -74.83% -41.25% 4.18% 5.56% -
Per Share
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 182.42 151.91 153.70 199.86 207.28 143.84 77.59 12.07%
EPS 19.97 12.72 18.38 -81.56 -91.58 11.62 15.18 3.72%
DPS 3.50 1.50 0.00 0.00 0.00 0.00 8.50 -11.15%
NAPS 1.66 1.31 1.25 1.09 2.22 2.78 2.73 -6.41%
Adjusted Per Share Value based on latest NOSH - 562,958
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 85.88 71.62 60.37 49.64 51.50 35.81 19.30 22.01%
EPS 9.40 6.00 7.22 -20.26 -22.75 2.89 3.78 12.91%
DPS 1.65 0.71 0.00 0.00 0.00 0.00 2.11 -3.22%
NAPS 0.7815 0.6177 0.491 0.2707 0.5515 0.6921 0.679 1.89%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.93 1.26 1.35 1.20 1.08 1.72 1.71 -
P/RPS 1.06 0.83 0.88 0.60 0.52 1.20 2.20 -9.27%
P/EPS 9.66 9.91 7.34 -1.47 -1.18 14.80 11.26 -2.02%
EY 10.35 10.09 13.62 -67.97 -84.79 6.76 8.88 2.06%
DY 1.81 1.19 0.00 0.00 0.00 0.00 4.97 -12.59%
P/NAPS 1.16 0.96 1.08 1.10 0.49 0.62 0.63 8.47%
Price Multiplier on Announcement Date
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/08/11 30/08/10 14/03/08 05/04/07 20/03/06 11/03/05 26/02/04 -
Price 2.00 1.26 1.19 1.68 1.19 1.58 1.86 -
P/RPS 1.10 0.83 0.77 0.84 0.57 1.10 2.40 -9.87%
P/EPS 10.01 9.91 6.47 -2.06 -1.30 13.59 12.25 -2.65%
EY 9.99 10.09 15.45 -48.55 -76.95 7.36 8.16 2.73%
DY 1.75 1.19 0.00 0.00 0.00 0.00 4.57 -12.01%
P/NAPS 1.20 0.96 0.95 1.54 0.54 0.57 0.68 7.86%

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