[BIMB] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 83.53%
YoY- -207.43%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,812,171 1,432,948 1,044,944 1,146,388 851,708 485,792 440,236 20.75%
PBT 453,016 549,676 168,412 -18,048 105,468 149,852 144,848 16.41%
Tax -133,830 -41,160 -44,144 -33,772 -30,184 -55,744 -45,396 15.49%
NP 319,186 508,516 124,268 -51,820 75,284 94,108 99,452 16.81%
-
NP to SH 169,996 307,968 116,516 -75,248 70,044 94,108 99,452 7.40%
-
Tax Rate 29.54% 7.49% 26.21% - 28.62% 37.20% 31.34% -
Total Cost 1,492,984 924,432 920,676 1,198,208 776,424 391,684 340,784 21.75%
-
Net Worth 1,397,962 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 -0.65%
Dividend
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,397,962 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 -0.65%
NOSH 1,067,146 891,111 563,423 494,465 563,503 562,846 562,511 8.90%
Ratio Analysis
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.61% 35.49% 11.89% -4.52% 8.84% 19.37% 22.59% -
ROE 12.16% 28.33% 0.00% -7.50% 4.36% 6.04% 6.77% -
Per Share
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 169.81 160.80 185.46 231.84 151.15 86.31 78.26 10.87%
EPS 15.93 34.56 20.68 -13.36 13.36 16.72 17.68 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.22 -0.21 2.03 2.85 2.77 2.61 -8.77%
Adjusted Per Share Value based on latest NOSH - 494,465
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 79.96 63.22 46.10 50.58 37.58 21.43 19.42 20.75%
EPS 7.50 13.59 5.14 -3.32 3.09 4.15 4.39 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.4797 -0.0522 0.4429 0.7086 0.6879 0.6478 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.28 1.46 1.24 1.38 1.70 1.60 1.40 -
P/RPS 0.00 0.91 0.67 0.60 1.12 1.85 1.79 -
P/EPS 0.00 4.22 6.00 -9.07 13.68 9.57 7.92 -
EY 0.00 23.67 16.68 -11.03 7.31 10.45 12.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.20 0.00 0.68 0.60 0.58 0.54 12.18%
Price Multiplier on Announcement Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/05/10 30/11/07 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 -
Price 1.19 1.39 1.20 1.15 1.81 1.61 1.41 -
P/RPS 0.00 0.86 0.65 0.50 1.20 1.87 1.80 -
P/EPS 0.00 4.02 5.80 -7.56 14.56 9.63 7.98 -
EY 0.00 24.86 17.23 -13.23 6.87 10.39 12.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 0.00 0.57 0.64 0.58 0.54 11.10%

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