[BIMB] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -18.31%
YoY- -25.57%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,087,432 954,365 959,606 851,708 866,639 425,241 436,194 83.95%
PBT -400,489 46,522 60,652 105,468 118,476 99,581 124,988 -
Tax -44,090 -23,845 -22,220 -30,184 -32,728 -42,206 -48,846 -6.60%
NP -444,579 22,677 38,432 75,284 85,748 57,374 76,142 -
-
NP to SH -456,851 22,677 38,432 70,044 85,748 57,374 76,142 -
-
Tax Rate - 51.26% 36.64% 28.62% 27.62% 42.38% 39.08% -
Total Cost 1,532,011 931,688 921,174 776,424 780,891 367,866 360,052 162.81%
-
Net Worth 1,086,493 1,565,637 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 -20.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 14,073 - - - 47,837 - - -
Div Payout % 0.00% - - - 55.79% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,086,493 1,565,637 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 -20.67%
NOSH 562,950 563,178 563,519 563,503 562,790 563,232 563,180 -0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -40.88% 2.38% 4.00% 8.84% 9.89% 13.49% 17.46% -
ROE -42.05% 1.45% 2.45% 4.36% 5.42% 3.72% 4.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 193.17 169.46 170.29 151.15 153.99 75.50 77.45 84.01%
EPS -81.15 4.03 6.82 13.36 15.23 10.19 13.52 -
DPS 2.50 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 1.93 2.78 2.78 2.85 2.81 2.74 2.73 -20.65%
Adjusted Per Share Value based on latest NOSH - 563,503
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 48.02 42.14 42.38 37.61 38.27 18.78 19.26 83.97%
EPS -20.17 1.00 1.70 3.09 3.79 2.53 3.36 -
DPS 0.62 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 0.4798 0.6914 0.6918 0.7092 0.6984 0.6815 0.6789 -20.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.40 1.51 1.72 1.70 1.68 1.80 1.71 -
P/RPS 0.72 0.89 1.01 1.12 1.09 2.38 2.21 -52.68%
P/EPS -1.73 37.50 25.22 13.68 11.03 17.67 12.65 -
EY -57.97 2.67 3.97 7.31 9.07 5.66 7.91 -
DY 1.79 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.73 0.54 0.62 0.60 0.60 0.66 0.63 10.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/10/05 30/05/05 11/03/05 29/11/04 27/08/04 28/05/04 26/02/04 -
Price 1.31 1.38 1.58 1.81 1.71 1.70 1.86 -
P/RPS 0.68 0.81 0.93 1.20 1.11 2.25 2.40 -56.89%
P/EPS -1.61 34.27 23.17 14.56 11.22 16.69 13.76 -
EY -61.95 2.92 4.32 6.87 8.91 5.99 7.27 -
DY 1.91 0.00 0.00 0.00 4.97 0.00 0.00 -
P/NAPS 0.68 0.50 0.57 0.64 0.61 0.62 0.68 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