[BIMB] QoQ 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- -38.18%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 212,927 231,058 100,834 96,649 121,448 122,955 96,325 69.44%
PBT 26,367 43,790 12,192 25,031 37,463 63,206 22,164 12.23%
Tax -7,546 -1,073 -7,232 -10,487 -13,936 -28,828 -9,015 -11.15%
NP 18,821 42,717 4,960 14,544 23,527 34,378 13,149 26.92%
-
NP to SH 17,511 42,717 4,960 14,544 23,527 34,378 13,149 20.98%
-
Tax Rate 28.62% 2.45% 59.32% 41.90% 37.20% 45.61% 40.67% -
Total Cost 194,106 188,341 95,874 82,105 97,921 88,577 83,176 75.66%
-
Net Worth 1,605,983 1,126,155 1,544,363 1,538,958 1,559,085 1,530,411 1,477,857 5.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 47,825 - -
Div Payout % - - - - - 139.12% - -
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 1,126,155 1,544,363 1,538,958 1,559,085 1,530,411 1,477,857 5.68%
NOSH 563,503 563,077 563,636 563,720 562,846 562,651 561,923 0.18%
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% 18.49% 4.92% 15.05% 19.37% 27.96% 13.65% -
ROE 1.09% 3.79% 0.32% 0.95% 1.51% 2.25% 0.89% -
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 41.03 17.89 17.14 21.58 21.85 17.14 69.15%
EPS 3.34 7.59 0.88 2.58 4.18 6.11 2.34 26.68%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 2.85 2.00 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 9.40 10.20 4.45 4.27 5.36 5.43 4.25 69.51%
EPS 0.77 1.89 0.22 0.64 1.04 1.52 0.58 20.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
NAPS 0.7092 0.4973 0.682 0.6796 0.6885 0.6758 0.6526 5.68%
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 4.09 10.06 9.97 7.42 7.23 8.75 -35.73%
P/EPS 54.71 22.15 204.55 66.28 38.28 25.86 64.10 -9.99%
EY 1.83 4.52 0.49 1.51 2.61 3.87 1.56 11.19%
DY 0.00 0.00 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.60 0.84 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 4.17 9.50 10.85 7.46 7.32 8.81 -33.31%
P/EPS 58.25 22.54 193.18 72.09 38.52 26.19 64.53 -6.58%
EY 1.72 4.44 0.52 1.39 2.60 3.82 1.55 7.16%
DY 0.00 0.00 0.00 0.00 0.00 5.31 0.00 -
P/NAPS 0.64 0.86 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