[BIMB] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 19.45%
YoY- -4.86%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 441,016 427,007 408,589 360,582 344,064 310,938 293,921 30.96%
PBT 113,572 114,095 78,600 72,482 64,688 45,421 70,397 37.43%
Tax -51,978 -47,023 -40,876 -36,726 -33,407 -32,153 -35,399 29.09%
NP 61,594 67,072 37,724 35,756 31,281 13,268 34,998 45.61%
-
NP to SH 61,594 67,072 37,724 27,488 23,013 5,000 26,730 74.19%
-
Tax Rate 45.77% 41.21% 52.01% 50.67% 51.64% 70.79% 50.28% -
Total Cost 379,422 359,935 370,865 324,826 312,783 297,670 258,923 28.92%
-
Net Worth 1,467,902 1,468,154 1,433,692 1,457,215 1,429,810 1,395,956 1,407,119 2.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 27,892 27,892 27,892 17,448 17,448 17,448 17,448 36.60%
Div Payout % 45.29% 41.59% 73.94% 63.48% 75.82% 348.97% 65.28% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,467,902 1,468,154 1,433,692 1,457,215 1,429,810 1,395,956 1,407,119 2.85%
NOSH 562,414 562,511 557,857 562,631 562,917 560,624 562,847 -0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.97% 15.71% 9.23% 9.92% 9.09% 4.27% 11.91% -
ROE 4.20% 4.57% 2.63% 1.89% 1.61% 0.36% 1.90% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 78.41 75.91 73.24 64.09 61.12 55.46 52.22 31.02%
EPS 10.95 11.92 6.76 4.89 4.09 0.89 4.75 74.24%
DPS 5.00 5.00 5.00 3.10 3.10 3.10 3.10 37.41%
NAPS 2.61 2.61 2.57 2.59 2.54 2.49 2.50 2.90%
Adjusted Per Share Value based on latest NOSH - 562,631
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.47 18.86 18.04 15.92 15.19 13.73 12.98 30.94%
EPS 2.72 2.96 1.67 1.21 1.02 0.22 1.18 74.23%
DPS 1.23 1.23 1.23 0.77 0.77 0.77 0.77 36.53%
NAPS 0.6482 0.6483 0.6331 0.6435 0.6314 0.6164 0.6214 2.84%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.41 1.40 1.30 1.54 1.51 1.50 1.49 -
P/RPS 1.80 1.84 1.77 2.40 2.47 2.70 2.85 -26.32%
P/EPS 12.87 11.74 19.22 31.52 36.94 168.19 31.37 -44.69%
EY 7.77 8.52 5.20 3.17 2.71 0.59 3.19 80.73%
DY 3.55 3.57 3.85 2.01 2.05 2.07 2.08 42.67%
P/NAPS 0.54 0.54 0.51 0.59 0.59 0.60 0.60 -6.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 16/09/02 29/05/02 27/02/02 29/11/01 06/09/01 -
Price 1.48 1.41 1.45 1.43 1.51 1.52 1.79 -
P/RPS 1.89 1.86 1.98 2.23 2.47 2.74 3.43 -32.71%
P/EPS 13.51 11.83 21.44 29.27 36.94 170.43 37.69 -49.44%
EY 7.40 8.46 4.66 3.42 2.71 0.59 2.65 97.92%
DY 3.38 3.55 3.45 2.17 2.05 2.04 1.73 56.09%
P/NAPS 0.57 0.54 0.56 0.55 0.59 0.61 0.72 -14.38%

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