[BIMB] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -19.09%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 851,708 866,639 425,241 436,194 485,792 441,324 424,492 58.87%
PBT 105,468 118,476 99,581 124,988 149,852 155,521 123,086 -9.76%
Tax -30,184 -32,728 -42,206 -48,846 -55,744 -63,334 -46,008 -24.43%
NP 75,284 85,748 57,374 76,142 94,108 92,187 77,078 -1.55%
-
NP to SH 70,044 85,748 57,374 76,142 94,108 92,187 77,078 -6.16%
-
Tax Rate 28.62% 27.62% 42.38% 39.08% 37.20% 40.72% 37.38% -
Total Cost 776,424 780,891 367,866 360,052 391,684 349,137 347,413 70.68%
-
Net Worth 1,605,983 1,581,441 1,543,258 1,537,482 1,559,085 1,530,822 1,480,405 5.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 47,837 - - - 47,838 - -
Div Payout % - 55.79% - - - 51.89% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,605,983 1,581,441 1,543,258 1,537,482 1,559,085 1,530,822 1,480,405 5.56%
NOSH 563,503 562,790 563,232 563,180 562,846 562,802 562,891 0.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.84% 9.89% 13.49% 17.46% 19.37% 20.89% 18.16% -
ROE 4.36% 5.42% 3.72% 4.95% 6.04% 6.02% 5.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 151.15 153.99 75.50 77.45 86.31 78.42 75.41 58.77%
EPS 13.36 15.23 10.19 13.52 16.72 16.38 13.69 -1.60%
DPS 0.00 8.50 0.00 0.00 0.00 8.50 0.00 -
NAPS 2.85 2.81 2.74 2.73 2.77 2.72 2.63 5.48%
Adjusted Per Share Value based on latest NOSH - 563,720
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.58 38.24 18.76 19.25 21.43 19.47 18.73 58.87%
EPS 3.09 3.78 2.53 3.36 4.15 4.07 3.40 -6.15%
DPS 0.00 2.11 0.00 0.00 0.00 2.11 0.00 -
NAPS 0.7086 0.6978 0.6809 0.6784 0.6879 0.6754 0.6532 5.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.70 1.68 1.80 1.71 1.60 1.58 1.50 -
P/RPS 1.12 1.09 2.38 2.21 1.85 2.01 1.99 -31.76%
P/EPS 13.68 11.03 17.67 12.65 9.57 9.65 10.95 15.95%
EY 7.31 9.07 5.66 7.91 10.45 10.37 9.13 -13.74%
DY 0.00 5.06 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.60 0.60 0.66 0.63 0.58 0.58 0.57 3.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 26/02/04 19/11/03 29/08/03 29/05/03 -
Price 1.81 1.71 1.70 1.86 1.61 1.60 1.51 -
P/RPS 1.20 1.11 2.25 2.40 1.87 2.04 2.00 -28.79%
P/EPS 14.56 11.22 16.69 13.76 9.63 9.77 11.03 20.27%
EY 6.87 8.91 5.99 7.27 10.39 10.24 9.07 -16.86%
DY 0.00 4.97 0.00 0.00 0.00 5.31 0.00 -
P/NAPS 0.64 0.61 0.62 0.68 0.58 0.59 0.57 8.00%

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