[BIMB] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -20.38%
YoY- -21.67%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 121,448 122,955 96,325 121,655 110,059 71,971 88,380 23.57%
PBT 37,463 63,206 22,164 33,939 36,212 23,230 20,191 50.93%
Tax -13,936 -28,828 -9,015 -14,142 -11,349 -23,230 -5,225 92.20%
NP 23,527 34,378 13,149 19,797 24,863 0 14,966 35.16%
-
NP to SH 23,527 34,378 13,149 19,797 24,863 -2,343 14,966 35.16%
-
Tax Rate 37.20% 45.61% 40.67% 41.67% 31.34% 100.00% 25.88% -
Total Cost 97,921 88,577 83,176 101,858 85,196 71,971 73,414 21.14%
-
Net Worth 1,559,085 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 1,457,215 4.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 47,825 - - - 20,082 - -
Div Payout % - 139.12% - - - 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,559,085 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 1,457,215 4.60%
NOSH 562,846 562,651 561,923 562,414 562,511 557,857 562,631 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.37% 27.96% 13.65% 16.27% 22.59% 0.00% 16.93% -
ROE 1.51% 2.25% 0.89% 1.35% 1.69% -0.16% 1.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.58 21.85 17.14 21.63 19.57 12.90 15.71 23.54%
EPS 4.18 6.11 2.34 3.52 4.42 -0.42 2.66 35.12%
DPS 0.00 8.50 0.00 0.00 0.00 3.60 0.00 -
NAPS 2.77 2.72 2.63 2.61 2.61 2.57 2.59 4.57%
Adjusted Per Share Value based on latest NOSH - 562,414
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.36 5.42 4.25 5.37 4.86 3.18 3.90 23.58%
EPS 1.04 1.52 0.58 0.87 1.10 -0.10 0.66 35.37%
DPS 0.00 2.11 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.6879 0.6752 0.6521 0.6477 0.6478 0.6326 0.6429 4.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.58 1.50 1.41 1.40 1.30 1.54 -
P/RPS 7.42 7.23 8.75 6.52 7.16 10.08 9.80 -16.91%
P/EPS 38.28 25.86 64.10 40.06 31.67 -309.52 57.89 -24.08%
EY 2.61 3.87 1.56 2.50 3.16 -0.32 1.73 31.50%
DY 0.00 5.38 0.00 0.00 0.00 2.77 0.00 -
P/NAPS 0.58 0.58 0.57 0.54 0.54 0.51 0.59 -1.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 16/09/02 29/05/02 -
Price 1.61 1.60 1.51 1.48 1.41 1.45 1.43 -
P/RPS 7.46 7.32 8.81 6.84 7.21 11.24 9.10 -12.39%
P/EPS 38.52 26.19 64.53 42.05 31.90 -345.24 53.76 -19.91%
EY 2.60 3.82 1.55 2.38 3.13 -0.29 1.86 24.99%
DY 0.00 5.31 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.58 0.59 0.57 0.57 0.54 0.56 0.55 3.60%

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