[BIMB] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -13.71%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,146,184 954,365 425,241 424,492 346,144 321,782 499,076 14.85%
PBT -106,994 46,522 99,581 123,086 73,826 71,046 90,733 -
Tax -42,822 -23,845 -42,206 -46,008 -26,152 -24,382 -17,761 15.78%
NP -149,817 22,677 57,374 77,078 47,674 46,664 72,972 -
-
NP to SH -160,565 22,677 57,374 77,078 47,674 46,664 72,972 -
-
Tax Rate - 51.26% 42.38% 37.38% 35.42% 34.32% 19.58% -
Total Cost 1,296,001 931,688 367,866 347,413 298,469 275,118 426,104 20.35%
-
Net Worth 996,495 1,565,637 1,543,258 1,480,405 1,458,394 1,451,685 1,446,729 -6.02%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 996,495 1,565,637 1,543,258 1,480,405 1,458,394 1,451,685 1,446,729 -6.02%
NOSH 562,992 563,178 563,232 562,891 563,086 562,668 560,747 0.06%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -13.07% 2.38% 13.49% 18.16% 13.77% 14.50% 14.62% -
ROE -16.11% 1.45% 3.72% 5.21% 3.27% 3.21% 5.04% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 203.59 169.46 75.50 75.41 61.47 57.19 89.00 14.78%
EPS -28.52 4.03 10.19 13.69 8.47 8.29 13.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 2.78 2.74 2.63 2.59 2.58 2.58 -6.08%
Adjusted Per Share Value based on latest NOSH - 561,923
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 50.61 42.14 18.78 18.75 15.29 14.21 22.04 14.85%
EPS -7.09 1.00 2.53 3.40 2.11 2.06 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.6914 0.6815 0.6537 0.644 0.6411 0.6389 -6.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.25 1.51 1.80 1.50 1.54 1.16 2.45 -
P/RPS 0.61 0.89 2.38 1.99 2.51 2.03 2.75 -22.18%
P/EPS -4.38 37.50 17.67 10.95 18.19 13.99 18.83 -
EY -22.82 2.67 5.66 9.13 5.50 7.15 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.66 0.57 0.59 0.45 0.95 -4.73%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/06/06 30/05/05 28/05/04 29/05/03 29/05/02 25/05/01 23/06/00 -
Price 1.17 1.38 1.70 1.51 1.43 1.31 2.16 -
P/RPS 0.57 0.81 2.25 2.00 2.33 2.29 2.43 -21.45%
P/EPS -4.10 34.27 16.69 11.03 16.89 15.80 16.60 -
EY -24.38 2.92 5.99 9.07 5.92 6.33 6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.62 0.57 0.55 0.51 0.84 -3.93%

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