[BIMB] QoQ 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- -33.58%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 96,649 121,448 122,955 96,325 121,655 110,059 71,971 21.65%
PBT 25,031 37,463 63,206 22,164 33,939 36,212 23,230 5.08%
Tax -10,487 -13,936 -28,828 -9,015 -14,142 -11,349 -23,230 -41.06%
NP 14,544 23,527 34,378 13,149 19,797 24,863 0 -
-
NP to SH 14,544 23,527 34,378 13,149 19,797 24,863 -2,343 -
-
Tax Rate 41.90% 37.20% 45.61% 40.67% 41.67% 31.34% 100.00% -
Total Cost 82,105 97,921 88,577 83,176 101,858 85,196 71,971 9.15%
-
Net Worth 1,538,958 1,559,085 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 4.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 47,825 - - - 20,082 -
Div Payout % - - 139.12% - - - 0.00% -
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 1,538,958 1,559,085 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 4.82%
NOSH 563,720 562,846 562,651 561,923 562,414 562,511 557,857 0.69%
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 15.05% 19.37% 27.96% 13.65% 16.27% 22.59% 0.00% -
ROE 0.95% 1.51% 2.25% 0.89% 1.35% 1.69% -0.16% -
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 17.14 21.58 21.85 17.14 21.63 19.57 12.90 20.79%
EPS 2.58 4.18 6.11 2.34 3.52 4.42 -0.42 -
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 4.27 5.36 5.43 4.25 5.37 4.86 3.18 21.64%
EPS 0.64 1.04 1.52 0.58 0.87 1.10 -0.10 -
DPS 0.00 0.00 2.11 0.00 0.00 0.00 0.89 -
NAPS 0.6796 0.6885 0.6758 0.6526 0.6482 0.6483 0.6331 4.82%
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 9.97 7.42 7.23 8.75 6.52 7.16 10.08 -0.72%
P/EPS 66.28 38.28 25.86 64.10 40.06 31.67 -309.52 -
EY 1.51 2.61 3.87 1.56 2.50 3.16 -0.32 -
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 10.85 7.46 7.32 8.81 6.84 7.21 11.24 -2.32%
P/EPS 72.09 38.52 26.19 64.53 42.05 31.90 -345.24 -
EY 1.39 2.60 3.82 1.55 2.38 3.13 -0.29 -
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