[BIMB] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 19.6%
YoY- 175.9%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,135,002 1,087,432 866,639 441,324 331,579 293,921 466,108 15.98%
PBT -1,177,940 -400,489 118,476 155,521 78,600 70,397 85,516 -
Tax -37,519 -44,090 -32,728 -63,334 -45,187 -43,667 -37,326 0.08%
NP -1,215,459 -444,579 85,748 92,187 33,413 26,730 48,190 -
-
NP to SH -1,230,009 -456,851 85,748 92,187 33,413 26,730 48,190 -
-
Tax Rate - - 27.62% 40.72% 57.49% 62.03% 43.65% -
Total Cost 2,350,461 1,532,011 780,891 349,137 298,166 267,191 417,918 33.33%
-
Net Worth -146,369 1,086,493 1,581,441 1,530,822 1,445,646 1,406,528 1,386,063 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 14,073 47,837 47,838 20,250 17,440 16,096 -
Div Payout % - 0.00% 55.79% 51.89% 60.61% 65.25% 33.40% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -146,369 1,086,493 1,581,441 1,530,822 1,445,646 1,406,528 1,386,063 -
NOSH 562,958 562,950 562,790 562,802 562,508 562,611 558,896 0.12%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -107.09% -40.88% 9.89% 20.89% 10.08% 9.09% 10.34% -
ROE 0.00% -42.05% 5.42% 6.02% 2.31% 1.90% 3.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 201.61 193.17 153.99 78.42 58.95 52.24 83.40 15.84%
EPS -218.49 -81.15 15.23 16.38 5.94 4.75 8.60 -
DPS 0.00 2.50 8.50 8.50 3.60 3.10 2.88 -
NAPS -0.26 1.93 2.81 2.72 2.57 2.50 2.48 -
Adjusted Per Share Value based on latest NOSH - 562,651
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.08 47.98 38.24 19.47 14.63 12.97 20.57 15.97%
EPS -54.27 -20.16 3.78 4.07 1.47 1.18 2.13 -
DPS 0.00 0.62 2.11 2.11 0.89 0.77 0.71 -
NAPS -0.0646 0.4794 0.6978 0.6754 0.6378 0.6206 0.6116 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.18 1.40 1.68 1.58 1.30 1.49 2.02 -
P/RPS 0.59 0.72 1.09 2.01 2.21 2.85 2.42 -20.95%
P/EPS -0.54 -1.73 11.03 9.65 21.89 31.36 23.43 -
EY -185.16 -57.97 9.07 10.37 4.57 3.19 4.27 -
DY 0.00 1.79 5.06 5.38 2.77 2.08 1.43 -
P/NAPS 0.00 0.73 0.60 0.58 0.51 0.60 0.81 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/10/06 10/10/05 27/08/04 29/08/03 16/09/02 06/09/01 20/10/00 -
Price 1.26 1.31 1.71 1.60 1.45 1.79 1.75 -
P/RPS 0.62 0.68 1.11 2.04 2.46 3.43 2.10 -18.39%
P/EPS -0.58 -1.61 11.22 9.77 24.41 37.68 20.30 -
EY -173.40 -61.95 8.91 10.24 4.10 2.65 4.93 -
DY 0.00 1.91 4.97 5.31 2.48 1.73 1.65 -
P/NAPS 0.00 0.68 0.61 0.59 0.56 0.72 0.71 -

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