[BIMB] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -18.31%
YoY- -25.57%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,432,948 1,044,944 1,146,388 851,708 485,792 440,236 336,224 27.31%
PBT 549,676 168,412 -18,048 105,468 149,852 144,848 2,868 140.02%
Tax -41,160 -44,144 -33,772 -30,184 -55,744 -45,396 -2,868 55.85%
NP 508,516 124,268 -51,820 75,284 94,108 99,452 0 -
-
NP to SH 307,968 116,516 -75,248 70,044 94,108 99,452 -17,940 -
-
Tax Rate 7.49% 26.21% - 28.62% 37.20% 31.34% 100.00% -
Total Cost 924,432 920,676 1,198,208 776,424 391,684 340,784 336,224 18.35%
-
Net Worth 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 -4.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 -4.07%
NOSH 891,111 563,423 494,465 563,503 562,846 562,511 560,624 8.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 35.49% 11.89% -4.52% 8.84% 19.37% 22.59% 0.00% -
ROE 28.33% 0.00% -7.50% 4.36% 6.04% 6.77% -1.29% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 160.80 185.46 231.84 151.15 86.31 78.26 59.97 17.85%
EPS 34.56 20.68 -13.36 13.36 16.72 17.68 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 -0.21 2.03 2.85 2.77 2.61 2.49 -11.20%
Adjusted Per Share Value based on latest NOSH - 563,503
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 63.28 46.14 50.62 37.61 21.45 19.44 14.85 27.31%
EPS 13.60 5.15 -3.32 3.09 4.16 4.39 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4801 -0.0522 0.4433 0.7092 0.6885 0.6483 0.6164 -4.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.46 1.24 1.38 1.70 1.60 1.40 1.50 -
P/RPS 0.91 0.67 0.60 1.12 1.85 1.79 2.50 -15.49%
P/EPS 4.22 6.00 -9.07 13.68 9.57 7.92 -46.88 -
EY 23.67 16.68 -11.03 7.31 10.45 12.63 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.68 0.60 0.58 0.54 0.60 12.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 29/11/01 -
Price 1.39 1.20 1.15 1.81 1.61 1.41 1.52 -
P/RPS 0.86 0.65 0.50 1.20 1.87 1.80 2.53 -16.45%
P/EPS 4.02 5.80 -7.56 14.56 9.63 7.98 -47.50 -
EY 24.86 17.23 -13.23 6.87 10.39 12.54 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.57 0.64 0.58 0.54 0.61 10.97%

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