[BIMB] QoQ Cumulative 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- 61.82%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 212,927 866,639 318,931 218,097 121,448 441,324 318,369 -23.46%
PBT 26,367 118,476 74,686 62,494 37,463 155,521 92,315 -56.53%
Tax -7,546 -32,728 -31,655 -24,423 -13,936 -63,334 -34,506 -63.60%
NP 18,821 85,748 43,031 38,071 23,527 92,187 57,809 -52.57%
-
NP to SH 17,511 85,748 43,031 38,071 23,527 92,187 57,809 -54.79%
-
Tax Rate 28.62% 27.62% 42.38% 39.08% 37.20% 40.72% 37.38% -
Total Cost 194,106 780,891 275,900 180,026 97,921 349,137 260,560 -17.77%
-
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 1.09% 5.42% 2.79% 2.48% 1.51% 6.02% 3.90% -
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 37.79 153.99 56.63 38.73 21.58 78.42 56.56 -23.51%
EPS 3.34 15.23 7.64 6.76 4.18 16.38 10.27 -52.61%
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 9.39 38.24 14.07 9.62 5.36 19.47 14.05 -23.50%
EPS 0.77 3.78 1.90 1.68 1.04 4.07 2.55 -54.89%
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 4.50 1.09 3.18 4.42 7.42 2.01 2.65 42.19%
P/EPS 54.71 11.03 23.56 25.30 38.28 9.65 14.61 140.56%
EY 1.83 9.07 4.24 3.95 2.61 10.37 6.85 -58.41%
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 4.79 1.11 3.00 4.80 7.46 2.04 2.67 47.48%
P/EPS 58.25 11.22 22.25 27.51 38.52 9.77 14.70 149.78%
EY 1.72 8.91 4.49 3.63 2.60 10.24 6.80 -59.90%
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