[BIMB] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 360.26%
YoY- -49.42%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 427,007 408,589 360,582 344,064 310,938 293,921 333,138 17.97%
PBT 114,095 78,600 72,482 64,688 45,421 70,397 71,185 36.91%
Tax -47,023 -40,876 -36,726 -33,407 -32,153 -35,399 -36,187 19.06%
NP 67,072 37,724 35,756 31,281 13,268 34,998 34,998 54.22%
-
NP to SH 67,072 37,724 27,488 23,013 5,000 26,730 28,893 75.23%
-
Tax Rate 41.21% 52.01% 50.67% 51.64% 70.79% 50.28% 50.84% -
Total Cost 359,935 370,865 324,826 312,783 297,670 258,923 298,140 13.36%
-
Net Worth 1,468,154 1,433,692 1,457,215 1,429,810 1,395,956 1,407,119 1,455,203 0.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 27,892 27,892 17,448 17,448 17,448 17,448 16,130 44.01%
Div Payout % 41.59% 73.94% 63.48% 75.82% 348.97% 65.28% 55.83% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,468,154 1,433,692 1,457,215 1,429,810 1,395,956 1,407,119 1,455,203 0.59%
NOSH 562,511 557,857 562,631 562,917 560,624 562,847 564,032 -0.17%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.71% 9.23% 9.92% 9.09% 4.27% 11.91% 10.51% -
ROE 4.57% 2.63% 1.89% 1.61% 0.36% 1.90% 1.99% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 75.91 73.24 64.09 61.12 55.46 52.22 59.06 18.19%
EPS 11.92 6.76 4.89 4.09 0.89 4.75 5.12 75.56%
DPS 5.00 5.00 3.10 3.10 3.10 3.10 2.88 44.40%
NAPS 2.61 2.57 2.59 2.54 2.49 2.50 2.58 0.77%
Adjusted Per Share Value based on latest NOSH - 562,917
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.86 18.04 15.92 15.19 13.73 12.98 14.71 18.00%
EPS 2.96 1.67 1.21 1.02 0.22 1.18 1.28 74.78%
DPS 1.23 1.23 0.77 0.77 0.77 0.77 0.71 44.19%
NAPS 0.6483 0.6331 0.6435 0.6314 0.6164 0.6214 0.6426 0.58%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.40 1.30 1.54 1.51 1.50 1.49 1.16 -
P/RPS 1.84 1.77 2.40 2.47 2.70 2.85 1.96 -4.12%
P/EPS 11.74 19.22 31.52 36.94 168.19 31.37 22.64 -35.42%
EY 8.52 5.20 3.17 2.71 0.59 3.19 4.42 54.82%
DY 3.57 3.85 2.01 2.05 2.07 2.08 2.48 27.46%
P/NAPS 0.54 0.51 0.59 0.59 0.60 0.60 0.45 12.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 16/09/02 29/05/02 27/02/02 29/11/01 06/09/01 25/05/01 -
Price 1.41 1.45 1.43 1.51 1.52 1.79 1.31 -
P/RPS 1.86 1.98 2.23 2.47 2.74 3.43 2.22 -11.11%
P/EPS 11.83 21.44 29.27 36.94 170.43 37.69 25.57 -40.15%
EY 8.46 4.66 3.42 2.71 0.59 2.65 3.91 67.20%
DY 3.55 3.45 2.17 2.05 2.04 1.73 2.20 37.53%
P/NAPS 0.54 0.56 0.55 0.59 0.61 0.72 0.51 3.88%

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