[BIMB] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
10-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -884.32%
YoY- -634.31%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,231,296 1,167,164 1,161,102 1,087,432 946,832 811,695 641,468 54.51%
PBT -515,627 -443,567 -431,368 -400,489 78,682 86,308 107,380 -
Tax -60,322 -55,578 -46,986 -46,089 -18,957 -19,415 -26,338 73.83%
NP -575,949 -499,145 -478,354 -446,578 59,725 66,893 81,042 -
-
NP to SH -598,324 -515,657 -494,484 -458,161 58,415 65,583 79,732 -
-
Tax Rate - - - - 24.09% 22.50% 24.53% -
Total Cost 1,807,245 1,666,309 1,639,456 1,534,010 887,107 744,802 560,426 118.42%
-
Net Worth 996,211 1,250,058 1,003,765 1,086,509 1,573,907 1,568,714 1,605,983 -27.28%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 996,211 1,250,058 1,003,765 1,086,509 1,573,907 1,568,714 1,605,983 -27.28%
NOSH 562,831 563,089 494,465 562,958 566,153 564,285 563,503 -0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -46.78% -42.77% -41.20% -41.07% 6.31% 8.24% 12.63% -
ROE -60.06% -41.25% -49.26% -42.17% 3.71% 4.18% 4.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 218.77 207.28 234.82 193.16 167.24 143.84 113.84 54.63%
EPS -106.31 -91.58 -100.00 -81.38 10.32 11.62 14.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 2.22 2.03 1.93 2.78 2.78 2.85 -27.22%
Adjusted Per Share Value based on latest NOSH - 562,958
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.37 51.54 51.27 48.02 41.81 35.84 28.33 54.49%
EPS -26.42 -22.77 -21.84 -20.23 2.58 2.90 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4399 0.552 0.4433 0.4798 0.695 0.6927 0.7092 -27.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.25 1.08 1.38 1.40 1.51 1.72 1.70 -
P/RPS 0.57 0.52 0.59 0.72 0.90 1.20 1.49 -47.33%
P/EPS -1.18 -1.18 -1.38 -1.72 14.63 14.80 12.01 -
EY -85.04 -84.79 -72.47 -58.13 6.83 6.76 8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.68 0.73 0.54 0.62 0.60 11.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 20/03/06 23/12/05 10/10/05 30/05/05 11/03/05 29/11/04 -
Price 1.17 1.19 1.15 1.31 1.38 1.58 1.81 -
P/RPS 0.53 0.57 0.49 0.68 0.83 1.10 1.59 -51.95%
P/EPS -1.10 -1.30 -1.15 -1.61 13.37 13.59 12.79 -
EY -90.86 -76.95 -86.96 -62.13 7.48 7.36 7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.57 0.68 0.50 0.57 0.64 2.07%

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