[BIMB] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -19.09%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,099,296 1,119,070 959,606 436,194 463,428 342,456 298,288 24.27%
PBT 1,649,894 -25,504 60,652 124,988 140,302 70,358 81,776 64.95%
Tax -45,662 -41,198 -22,220 -48,846 -50,982 -28,778 -32,762 5.68%
NP 1,604,232 -66,702 38,432 76,142 89,320 41,580 49,014 78.80%
-
NP to SH 1,470,608 -71,098 38,432 76,142 89,320 41,580 49,014 76.23%
-
Tax Rate 2.77% - 36.64% 39.08% 36.34% 40.90% 40.06% -
Total Cost -504,936 1,185,772 921,174 360,052 374,108 300,876 249,274 -
-
Net Worth 613,644 1,250,693 1,566,582 1,537,482 1,469,894 1,431,073 1,419,715 -13.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 613,644 1,250,693 1,566,582 1,537,482 1,469,894 1,431,073 1,419,715 -13.04%
NOSH 562,976 563,375 563,519 563,180 563,177 563,414 563,379 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 145.93% -5.96% 4.00% 17.46% 19.27% 12.14% 16.43% -
ROE 239.65% -5.68% 2.45% 4.95% 6.08% 2.91% 3.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 195.26 198.64 170.29 77.45 82.29 60.78 52.95 24.28%
EPS 261.22 -12.62 6.82 13.52 15.86 7.38 8.70 76.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.22 2.78 2.73 2.61 2.54 2.52 -13.03%
Adjusted Per Share Value based on latest NOSH - 563,720
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.50 49.37 42.34 19.25 20.45 15.11 13.16 24.27%
EPS 64.89 -3.14 1.70 3.36 3.94 1.83 2.16 76.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.5518 0.6912 0.6784 0.6485 0.6314 0.6264 -13.04%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.20 1.08 1.72 1.71 1.41 1.51 1.66 -
P/RPS 0.61 0.54 1.01 2.21 1.71 2.48 3.14 -23.88%
P/EPS 0.46 -8.56 25.22 12.65 8.89 20.46 19.08 -46.23%
EY 217.68 -11.69 3.97 7.91 11.25 4.89 5.24 86.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.49 0.62 0.63 0.54 0.59 0.66 8.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/04/07 20/03/06 11/03/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.68 1.19 1.58 1.86 1.48 1.51 1.35 -
P/RPS 0.86 0.60 0.93 2.40 1.80 2.48 2.55 -16.56%
P/EPS 0.64 -9.43 23.17 13.76 9.33 20.46 15.52 -41.20%
EY 155.49 -10.61 4.32 7.27 10.72 4.89 6.44 69.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.54 0.57 0.68 0.57 0.59 0.54 19.07%

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