[BIMB] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -10.19%
YoY- 114.81%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 485,792 441,324 424,492 463,428 440,236 331,579 346,144 25.32%
PBT 149,852 155,521 123,086 140,302 144,848 78,600 73,826 60.24%
Tax -55,744 -63,334 -46,008 -50,982 -45,396 -45,187 -26,152 65.54%
NP 94,108 92,187 77,078 89,320 99,452 33,413 47,674 57.29%
-
NP to SH 94,108 92,187 77,078 89,320 99,452 33,413 47,674 57.29%
-
Tax Rate 37.20% 40.72% 37.38% 36.34% 31.34% 57.49% 35.42% -
Total Cost 391,684 349,137 347,413 374,108 340,784 298,166 298,469 19.84%
-
Net Worth 1,559,085 1,530,822 1,480,405 1,469,894 1,468,154 1,445,646 1,458,394 4.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 47,838 - - - 20,250 - -
Div Payout % - 51.89% - - - 60.61% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,559,085 1,530,822 1,480,405 1,469,894 1,468,154 1,445,646 1,458,394 4.54%
NOSH 562,846 562,802 562,891 563,177 562,511 562,508 563,086 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.37% 20.89% 18.16% 19.27% 22.59% 10.08% 13.77% -
ROE 6.04% 6.02% 5.21% 6.08% 6.77% 2.31% 3.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 86.31 78.42 75.41 82.29 78.26 58.95 61.47 25.36%
EPS 16.72 16.38 13.69 15.86 17.68 5.94 8.47 57.29%
DPS 0.00 8.50 0.00 0.00 0.00 3.60 0.00 -
NAPS 2.77 2.72 2.63 2.61 2.61 2.57 2.59 4.57%
Adjusted Per Share Value based on latest NOSH - 562,414
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.43 19.47 18.73 20.45 19.42 14.63 15.27 25.32%
EPS 4.15 4.07 3.40 3.94 4.39 1.47 2.10 57.41%
DPS 0.00 2.11 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.6879 0.6754 0.6532 0.6485 0.6478 0.6378 0.6435 4.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.58 1.50 1.41 1.40 1.30 1.54 -
P/RPS 1.85 2.01 1.99 1.71 1.79 2.21 2.51 -18.38%
P/EPS 9.57 9.65 10.95 8.89 7.92 21.89 18.19 -34.80%
EY 10.45 10.37 9.13 11.25 12.63 4.57 5.50 53.34%
DY 0.00 5.38 0.00 0.00 0.00 2.77 0.00 -
P/NAPS 0.58 0.58 0.57 0.54 0.54 0.51 0.59 -1.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 16/09/02 29/05/02 -
Price 1.61 1.60 1.51 1.48 1.41 1.45 1.43 -
P/RPS 1.87 2.04 2.00 1.80 1.80 2.46 2.33 -13.62%
P/EPS 9.63 9.77 11.03 9.33 7.98 24.41 16.89 -31.21%
EY 10.39 10.24 9.07 10.72 12.54 4.10 5.92 45.45%
DY 0.00 5.31 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.58 0.59 0.57 0.57 0.54 0.56 0.55 3.60%

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