[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -74.48%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 866,639 318,931 218,097 121,448 441,324 318,369 231,714 141.14%
PBT 118,476 74,686 62,494 37,463 155,521 92,315 70,151 41.86%
Tax -32,728 -31,655 -24,423 -13,936 -63,334 -34,506 -25,491 18.14%
NP 85,748 43,031 38,071 23,527 92,187 57,809 44,660 54.54%
-
NP to SH 85,748 43,031 38,071 23,527 92,187 57,809 44,660 54.54%
-
Tax Rate 27.62% 42.38% 39.08% 37.20% 40.72% 37.38% 36.34% -
Total Cost 780,891 275,900 180,026 97,921 349,137 260,560 187,054 159.49%
-
Net Worth 1,581,441 1,543,258 1,537,482 1,559,085 1,530,822 1,480,405 1,469,894 5.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 47,837 - - - 47,838 - - -
Div Payout % 55.79% - - - 51.89% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,581,441 1,543,258 1,537,482 1,559,085 1,530,822 1,480,405 1,469,894 5.00%
NOSH 562,790 563,232 563,180 562,846 562,802 562,891 563,177 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.89% 13.49% 17.46% 19.37% 20.89% 18.16% 19.27% -
ROE 5.42% 2.79% 2.48% 1.51% 6.02% 3.90% 3.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 153.99 56.63 38.73 21.58 78.42 56.56 41.14 141.26%
EPS 15.23 7.64 6.76 4.18 16.38 10.27 7.93 54.56%
DPS 8.50 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 2.81 2.74 2.73 2.77 2.72 2.63 2.61 5.05%
Adjusted Per Share Value based on latest NOSH - 562,846
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.24 14.07 9.62 5.36 19.47 14.05 10.22 141.20%
EPS 3.78 1.90 1.68 1.04 4.07 2.55 1.97 54.47%
DPS 2.11 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 0.6978 0.6809 0.6784 0.6879 0.6754 0.6532 0.6485 5.01%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.68 1.80 1.71 1.60 1.58 1.50 1.41 -
P/RPS 1.09 3.18 4.42 7.42 2.01 2.65 3.43 -53.46%
P/EPS 11.03 23.56 25.30 38.28 9.65 14.61 17.78 -27.28%
EY 9.07 4.24 3.95 2.61 10.37 6.85 5.62 37.62%
DY 5.06 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.60 0.66 0.63 0.58 0.58 0.57 0.54 7.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.71 1.70 1.86 1.61 1.60 1.51 1.48 -
P/RPS 1.11 3.00 4.80 7.46 2.04 2.67 3.60 -54.39%
P/EPS 11.22 22.25 27.51 38.52 9.77 14.70 18.66 -28.78%
EY 8.91 4.49 3.63 2.60 10.24 6.80 5.36 40.37%
DY 4.97 0.00 0.00 0.00 5.31 0.00 0.00 -
P/NAPS 0.61 0.62 0.68 0.58 0.59 0.57 0.57 4.62%

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