[BIMB] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 197.64%
YoY- 654.36%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 441,324 424,492 463,428 440,236 331,579 346,144 342,456 18.47%
PBT 155,521 123,086 140,302 144,848 78,600 73,826 70,358 69.93%
Tax -63,334 -46,008 -50,982 -45,396 -45,187 -26,152 -28,778 69.43%
NP 92,187 77,078 89,320 99,452 33,413 47,674 41,580 70.27%
-
NP to SH 92,187 77,078 89,320 99,452 33,413 47,674 41,580 70.27%
-
Tax Rate 40.72% 37.38% 36.34% 31.34% 57.49% 35.42% 40.90% -
Total Cost 349,137 347,413 374,108 340,784 298,166 298,469 300,876 10.45%
-
Net Worth 1,530,822 1,480,405 1,469,894 1,468,154 1,445,646 1,458,394 1,431,073 4.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 47,838 - - - 20,250 - - -
Div Payout % 51.89% - - - 60.61% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,530,822 1,480,405 1,469,894 1,468,154 1,445,646 1,458,394 1,431,073 4.60%
NOSH 562,802 562,891 563,177 562,511 562,508 563,086 563,414 -0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.89% 18.16% 19.27% 22.59% 10.08% 13.77% 12.14% -
ROE 6.02% 5.21% 6.08% 6.77% 2.31% 3.27% 2.91% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 78.42 75.41 82.29 78.26 58.95 61.47 60.78 18.57%
EPS 16.38 13.69 15.86 17.68 5.94 8.47 7.38 70.40%
DPS 8.50 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 2.72 2.63 2.61 2.61 2.57 2.59 2.54 4.68%
Adjusted Per Share Value based on latest NOSH - 562,511
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.47 18.73 20.45 19.42 14.63 15.27 15.11 18.46%
EPS 4.07 3.40 3.94 4.39 1.47 2.10 1.83 70.63%
DPS 2.11 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.6754 0.6532 0.6485 0.6478 0.6378 0.6435 0.6314 4.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.58 1.50 1.41 1.40 1.30 1.54 1.51 -
P/RPS 2.01 1.99 1.71 1.79 2.21 2.51 2.48 -13.10%
P/EPS 9.65 10.95 8.89 7.92 21.89 18.19 20.46 -39.49%
EY 10.37 9.13 11.25 12.63 4.57 5.50 4.89 65.28%
DY 5.38 0.00 0.00 0.00 2.77 0.00 0.00 -
P/NAPS 0.58 0.57 0.54 0.54 0.51 0.59 0.59 -1.13%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 29/11/02 16/09/02 29/05/02 27/02/02 -
Price 1.60 1.51 1.48 1.41 1.45 1.43 1.51 -
P/RPS 2.04 2.00 1.80 1.80 2.46 2.33 2.48 -12.23%
P/EPS 9.77 11.03 9.33 7.98 24.41 16.89 20.46 -38.98%
EY 10.24 9.07 10.72 12.54 4.10 5.92 4.89 63.90%
DY 5.31 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.59 0.57 0.57 0.54 0.56 0.55 0.59 0.00%

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