[BIMB] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 3.88%
YoY- 150.33%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,445,412 1,976,354 1,674,243 1,425,541 1,130,655 1,231,296 946,832 13.47%
PBT 715,615 519,193 374,148 346,763 -217,890 -515,627 78,682 34.19%
Tax -187,208 -121,474 -120,607 -22,492 -20,197 -60,322 -18,957 35.67%
NP 528,407 397,719 253,541 324,271 -238,087 -575,949 59,725 33.69%
-
NP to SH 286,393 194,825 132,183 170,004 -337,811 -598,324 58,415 23.58%
-
Tax Rate 26.16% 23.40% 32.24% 6.49% - - 24.09% -
Total Cost 1,917,005 1,578,635 1,420,702 1,101,270 1,368,742 1,807,245 887,107 10.80%
-
Net Worth 1,973,826 1,791,560 1,452,345 1,150,506 664,095 996,211 1,573,907 3.06%
Dividend
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 37,303 37,344 16,029 - - - - -
Div Payout % 13.03% 19.17% 12.13% - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,973,826 1,791,560 1,452,345 1,150,506 664,095 996,211 1,573,907 3.06%
NOSH 1,066,933 1,066,405 1,067,901 891,865 562,793 562,831 566,153 8.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 21.61% 20.12% 15.14% 22.75% -21.06% -46.78% 6.31% -
ROE 14.51% 10.87% 9.10% 14.78% -50.87% -60.06% 3.71% -
Per Share
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 229.20 185.33 156.78 159.84 200.90 218.77 167.24 4.28%
EPS 26.84 18.27 12.38 19.06 -60.02 -106.31 10.32 13.57%
DPS 3.50 3.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.68 1.36 1.29 1.18 1.77 2.78 -5.28%
Adjusted Per Share Value based on latest NOSH - 891,865
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 107.99 87.27 73.93 62.95 49.93 54.37 41.81 13.47%
EPS 12.65 8.60 5.84 7.51 -14.92 -26.42 2.58 23.58%
DPS 1.65 1.65 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.8716 0.7911 0.6413 0.5081 0.2933 0.4399 0.695 3.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.02 1.76 1.23 1.16 1.76 1.25 1.51 -
P/RPS 1.32 0.95 0.78 0.73 0.88 0.57 0.90 5.23%
P/EPS 11.25 9.63 9.94 6.09 -2.93 -1.18 14.63 -3.43%
EY 8.89 10.38 10.06 16.43 -34.10 -85.04 6.83 3.57%
DY 1.16 1.99 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.05 0.90 0.90 1.49 0.71 0.54 15.85%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/11/12 29/11/11 26/11/10 28/05/08 30/05/07 16/06/06 30/05/05 -
Price 2.91 1.80 1.21 1.12 1.19 1.17 1.38 -
P/RPS 1.27 0.97 0.77 0.70 0.59 0.53 0.83 5.82%
P/EPS 10.84 9.85 9.78 5.88 -1.98 -1.10 13.37 -2.75%
EY 9.22 10.15 10.23 17.02 -50.44 -90.86 7.48 2.82%
DY 1.20 1.94 1.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.07 0.89 0.87 1.01 0.66 0.50 16.46%

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