[BIMB] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
14-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -80.47%
YoY- 135.64%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,227,379 1,946,389 1,623,312 1,368,376 1,125,115 1,167,164 811,695 14.40%
PBT 619,022 504,641 377,655 315,193 -340,241 -443,567 86,308 30.03%
Tax -188,227 -92,186 -120,033 -6,668 -39,751 -55,578 -19,415 35.36%
NP 430,795 412,455 257,622 308,525 -379,992 -499,145 66,893 28.18%
-
NP to SH 213,300 213,109 135,879 163,654 -459,156 -515,657 65,583 17.02%
-
Tax Rate 30.41% 18.27% 31.78% 2.12% - - 22.50% -
Total Cost 1,796,584 1,533,934 1,365,690 1,059,851 1,505,107 1,666,309 744,802 12.45%
-
Net Worth 1,886,508 1,771,211 1,399,899 1,112,849 613,624 1,250,058 1,568,714 2.48%
Dividend
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 37,303 37,344 16,029 - - - - -
Div Payout % 17.49% 17.52% 11.80% - - - - -
Equity
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,886,508 1,771,211 1,399,899 1,112,849 613,624 1,250,058 1,568,714 2.48%
NOSH 1,065,824 1,066,994 1,068,625 890,279 562,958 563,089 564,285 8.84%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.34% 21.19% 15.87% 22.55% -33.77% -42.77% 8.24% -
ROE 11.31% 12.03% 9.71% 14.71% -74.83% -41.25% 4.18% -
Per Share
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 208.98 182.42 151.91 153.70 199.86 207.28 143.84 5.10%
EPS 20.01 19.97 12.72 18.38 -81.56 -91.58 11.62 7.51%
DPS 3.50 3.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.66 1.31 1.25 1.09 2.22 2.78 -5.84%
Adjusted Per Share Value based on latest NOSH - 890,279
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 98.28 85.88 71.62 60.37 49.64 51.50 35.81 14.40%
EPS 9.41 9.40 6.00 7.22 -20.26 -22.75 2.89 17.04%
DPS 1.65 1.65 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.8324 0.7815 0.6177 0.491 0.2707 0.5515 0.6921 2.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.08 1.93 1.26 1.35 1.20 1.08 1.72 -
P/RPS 1.47 1.06 0.83 0.88 0.60 0.52 1.20 2.74%
P/EPS 15.39 9.66 9.91 7.34 -1.47 -1.18 14.80 0.52%
EY 6.50 10.35 10.09 13.62 -67.97 -84.79 6.76 -0.52%
DY 1.14 1.81 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.16 0.96 1.08 1.10 0.49 0.62 14.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/08/12 25/08/11 30/08/10 14/03/08 05/04/07 20/03/06 11/03/05 -
Price 3.08 2.00 1.26 1.19 1.68 1.19 1.58 -
P/RPS 1.47 1.10 0.83 0.77 0.84 0.57 1.10 3.94%
P/EPS 15.39 10.01 9.91 6.47 -2.06 -1.30 13.59 1.67%
EY 6.50 9.99 10.09 15.45 -48.55 -76.95 7.36 -1.64%
DY 1.14 1.75 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.20 0.96 0.95 1.54 0.54 0.57 16.04%

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