[BIMB] QoQ TTM 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- -2.95%
YoY- 117.47%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 437,377 462,383 450,994 428,630 441,016 427,007 408,589 4.63%
PBT 147,864 156,772 155,521 115,545 113,572 114,095 78,600 52.21%
Tax -62,266 -65,921 -63,334 -55,768 -51,978 -47,023 -40,876 32.28%
NP 85,598 90,851 92,187 59,777 61,594 67,072 37,724 72.41%
-
NP to SH 85,598 90,851 92,187 59,777 61,594 67,072 37,724 72.41%
-
Tax Rate 42.11% 42.05% 40.72% 48.27% 45.77% 41.21% 52.01% -
Total Cost 351,779 371,532 358,807 368,853 379,422 359,935 370,865 -3.45%
-
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 47,825 47,825 27,892 27,892 27,892 27,892 43.11%
Div Payout % 55.87% 52.64% 51.88% 46.66% 45.29% 41.59% 73.94% -
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 19.57% 19.65% 20.44% 13.95% 13.97% 15.71% 9.23% -
ROE 5.56% 5.83% 6.02% 4.04% 4.20% 4.57% 2.63% -
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 77.59 82.15 80.16 76.28 78.41 75.91 73.24 3.91%
EPS 15.18 16.14 16.38 10.64 10.95 11.92 6.76 71.22%
DPS 8.50 8.50 8.50 5.00 5.00 5.00 5.00 42.30%
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 19.31 20.42 19.92 18.93 19.47 18.86 18.04 4.62%
EPS 3.78 4.01 4.07 2.64 2.72 2.96 1.67 72.13%
DPS 2.11 2.11 2.11 1.23 1.23 1.23 1.23 43.16%
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 2.20 1.95 1.97 1.97 1.80 1.84 1.77 15.55%
P/EPS 11.26 9.91 9.64 14.10 12.87 11.74 19.22 -29.91%
EY 8.88 10.09 10.37 7.09 7.77 8.52 5.20 42.73%
DY 4.97 5.31 5.38 3.33 3.55 3.57 3.85 18.50%
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 2.40 1.96 2.00 1.98 1.89 1.86 1.98 13.64%
P/EPS 12.25 9.97 9.77 14.19 13.51 11.83 21.44 -31.07%
EY 8.16 10.03 10.24 7.04 7.40 8.46 4.66 45.13%
DY 4.57 5.28 5.31 3.31 3.38 3.55 3.45 20.55%
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