[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 13.03%
YoY- -25.56%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 479,803 212,927 866,639 318,931 218,097 121,448 441,324 5.70%
PBT 30,326 26,367 118,476 74,686 62,494 37,463 155,521 -66.20%
Tax -11,110 -7,546 -32,728 -31,655 -24,423 -13,936 -63,334 -68.49%
NP 19,216 18,821 85,748 43,031 38,071 23,527 92,187 -64.67%
-
NP to SH 19,216 17,511 85,748 43,031 38,071 23,527 92,187 -64.67%
-
Tax Rate 36.64% 28.62% 27.62% 42.38% 39.08% 37.20% 40.72% -
Total Cost 460,587 194,106 780,891 275,900 180,026 97,921 349,137 20.18%
-
Net Worth 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 1,559,085 1,530,822 1.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 47,837 - - - 47,838 -
Div Payout % - - 55.79% - - - 51.89% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 1,559,085 1,530,822 1.54%
NOSH 563,519 563,503 562,790 563,232 563,180 562,846 562,802 0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.00% 8.84% 9.89% 13.49% 17.46% 19.37% 20.89% -
ROE 1.23% 1.09% 5.42% 2.79% 2.48% 1.51% 6.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 85.14 37.79 153.99 56.63 38.73 21.58 78.42 5.60%
EPS 3.41 3.34 15.23 7.64 6.76 4.18 16.38 -64.70%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 8.50 -
NAPS 2.78 2.85 2.81 2.74 2.73 2.77 2.72 1.45%
Adjusted Per Share Value based on latest NOSH - 563,636
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.17 9.39 38.24 14.07 9.62 5.36 19.47 5.71%
EPS 0.85 0.77 3.78 1.90 1.68 1.04 4.07 -64.63%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 2.11 -
NAPS 0.6912 0.7086 0.6978 0.6809 0.6784 0.6879 0.6754 1.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.72 1.70 1.68 1.80 1.71 1.60 1.58 -
P/RPS 2.02 4.50 1.09 3.18 4.42 7.42 2.01 0.32%
P/EPS 50.44 54.71 11.03 23.56 25.30 38.28 9.65 199.67%
EY 1.98 1.83 9.07 4.24 3.95 2.61 10.37 -66.67%
DY 0.00 0.00 5.06 0.00 0.00 0.00 5.38 -
P/NAPS 0.62 0.60 0.60 0.66 0.63 0.58 0.58 4.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 11/03/05 29/11/04 27/08/04 28/05/04 26/02/04 19/11/03 29/08/03 -
Price 1.58 1.81 1.71 1.70 1.86 1.61 1.60 -
P/RPS 1.86 4.79 1.11 3.00 4.80 7.46 2.04 -5.94%
P/EPS 46.33 58.25 11.22 22.25 27.51 38.52 9.77 180.92%
EY 2.16 1.72 8.91 4.49 3.63 2.60 10.24 -64.39%
DY 0.00 0.00 4.97 0.00 0.00 0.00 5.31 -
P/NAPS 0.57 0.64 0.61 0.62 0.68 0.58 0.59 -2.26%

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