[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 29.44%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 218,097 121,448 441,324 318,369 231,714 110,059 331,579 -24.30%
PBT 62,494 37,463 155,521 92,315 70,151 36,212 78,600 -14.13%
Tax -24,423 -13,936 -63,334 -34,506 -25,491 -11,349 -45,187 -33.57%
NP 38,071 23,527 92,187 57,809 44,660 24,863 33,413 9.06%
-
NP to SH 38,071 23,527 92,187 57,809 44,660 24,863 33,413 9.06%
-
Tax Rate 39.08% 37.20% 40.72% 37.38% 36.34% 31.34% 57.49% -
Total Cost 180,026 97,921 349,137 260,560 187,054 85,196 298,166 -28.49%
-
Net Worth 1,537,482 1,559,085 1,530,822 1,480,405 1,469,894 1,468,154 1,445,646 4.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 47,838 - - - 20,250 -
Div Payout % - - 51.89% - - - 60.61% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,537,482 1,559,085 1,530,822 1,480,405 1,469,894 1,468,154 1,445,646 4.17%
NOSH 563,180 562,846 562,802 562,891 563,177 562,511 562,508 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.46% 19.37% 20.89% 18.16% 19.27% 22.59% 10.08% -
ROE 2.48% 1.51% 6.02% 3.90% 3.04% 1.69% 2.31% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.73 21.58 78.42 56.56 41.14 19.57 58.95 -24.36%
EPS 6.76 4.18 16.38 10.27 7.93 4.42 5.94 8.97%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 3.60 -
NAPS 2.73 2.77 2.72 2.63 2.61 2.61 2.57 4.09%
Adjusted Per Share Value based on latest NOSH - 561,923
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.63 5.36 19.49 14.06 10.23 4.86 14.64 -24.30%
EPS 1.68 1.04 4.07 2.55 1.97 1.10 1.48 8.79%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 0.89 -
NAPS 0.6789 0.6885 0.676 0.6537 0.6491 0.6483 0.6384 4.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.71 1.60 1.58 1.50 1.41 1.40 1.30 -
P/RPS 4.42 7.42 2.01 2.65 3.43 7.16 2.21 58.53%
P/EPS 25.30 38.28 9.65 14.61 17.78 31.67 21.89 10.10%
EY 3.95 2.61 10.37 6.85 5.62 3.16 4.57 -9.23%
DY 0.00 0.00 5.38 0.00 0.00 0.00 2.77 -
P/NAPS 0.63 0.58 0.58 0.57 0.54 0.54 0.51 15.08%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 16/09/02 -
Price 1.86 1.61 1.60 1.51 1.48 1.41 1.45 -
P/RPS 4.80 7.46 2.04 2.67 3.60 7.21 2.46 55.95%
P/EPS 27.51 38.52 9.77 14.70 18.66 31.90 24.41 8.27%
EY 3.63 2.60 10.24 6.80 5.36 3.13 4.10 -7.77%
DY 0.00 0.00 5.31 0.00 0.00 0.00 2.48 -
P/NAPS 0.68 0.58 0.59 0.57 0.57 0.54 0.56 13.77%

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