[BIMB] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -9.57%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 811,695 641,468 549,989 441,886 437,377 462,383 450,994 47.69%
PBT 86,308 107,380 118,476 137,892 147,864 156,772 155,521 -32.34%
Tax -19,415 -26,338 -32,728 -60,483 -62,266 -65,921 -63,334 -54.37%
NP 66,893 81,042 85,748 77,409 85,598 90,851 92,187 -19.17%
-
NP to SH 65,583 79,732 85,748 77,409 85,598 90,851 92,187 -20.22%
-
Tax Rate 22.50% 24.53% 27.62% 43.86% 42.11% 42.05% 40.72% -
Total Cost 744,802 560,426 464,241 364,477 351,779 371,532 358,807 62.36%
-
Net Worth 1,568,714 1,605,983 1,126,155 1,544,363 1,538,958 1,559,085 1,530,411 1.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 47,825 47,825 47,825 47,825 -
Div Payout % - - - 61.78% 55.87% 52.64% 51.88% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,568,714 1,605,983 1,126,155 1,544,363 1,538,958 1,559,085 1,530,411 1.65%
NOSH 564,285 563,503 563,077 563,636 563,720 562,846 562,651 0.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.24% 12.63% 15.59% 17.52% 19.57% 19.65% 20.44% -
ROE 4.18% 4.96% 7.61% 5.01% 5.56% 5.83% 6.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 143.84 113.84 97.68 78.40 77.59 82.15 80.16 47.40%
EPS 11.62 14.15 15.23 13.73 15.18 16.14 16.38 -20.37%
DPS 0.00 0.00 0.00 8.50 8.50 8.50 8.50 -
NAPS 2.78 2.85 2.00 2.74 2.73 2.77 2.72 1.45%
Adjusted Per Share Value based on latest NOSH - 563,636
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.81 28.30 24.27 19.50 19.30 20.40 19.90 47.68%
EPS 2.89 3.52 3.78 3.42 3.78 4.01 4.07 -20.32%
DPS 0.00 0.00 0.00 2.11 2.11 2.11 2.11 -
NAPS 0.6921 0.7086 0.4969 0.6814 0.679 0.6879 0.6752 1.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.72 1.70 1.68 1.80 1.71 1.60 1.58 -
P/RPS 1.20 1.49 1.72 2.30 2.20 1.95 1.97 -28.03%
P/EPS 14.80 12.01 11.03 13.11 11.26 9.91 9.64 32.91%
EY 6.76 8.32 9.06 7.63 8.88 10.09 10.37 -24.72%
DY 0.00 0.00 0.00 4.72 4.97 5.31 5.38 -
P/NAPS 0.62 0.60 0.84 0.66 0.63 0.58 0.58 4.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 11/03/05 29/11/04 27/08/04 28/05/04 26/02/04 19/11/03 29/08/03 -
Price 1.58 1.81 1.71 1.70 1.86 1.61 1.60 -
P/RPS 1.10 1.59 1.75 2.17 2.40 1.96 2.00 -32.74%
P/EPS 13.59 12.79 11.23 12.38 12.25 9.97 9.77 24.48%
EY 7.36 7.82 8.91 8.08 8.16 10.03 10.24 -19.68%
DY 0.00 0.00 0.00 5.00 4.57 5.28 5.31 -
P/NAPS 0.57 0.64 0.86 0.62 0.68 0.58 0.59 -2.26%

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