[BIMB] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 79.62%
YoY- 114.81%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 559,535 479,803 218,097 231,714 171,228 149,144 237,642 -0.90%
PBT -12,752 30,326 62,494 70,151 35,179 40,888 36,328 -
Tax -20,599 -11,110 -24,423 -25,491 -14,389 -16,381 -8,699 -0.91%
NP -33,351 19,216 38,071 44,660 20,790 24,507 27,629 -
-
NP to SH -35,549 19,216 38,071 44,660 20,790 24,507 27,629 -
-
Tax Rate - 36.64% 39.08% 36.34% 40.90% 40.06% 23.95% -
Total Cost 592,886 460,587 180,026 187,054 150,438 124,637 210,013 -1.09%
-
Net Worth 1,250,693 1,566,582 1,537,482 1,469,894 1,431,073 1,419,715 1,378,647 0.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,250,693 1,566,582 1,537,482 1,469,894 1,431,073 1,419,715 1,378,647 0.10%
NOSH 563,375 563,519 563,180 563,177 563,414 563,379 560,425 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -5.96% 4.00% 17.46% 19.27% 12.14% 16.43% 11.63% -
ROE -2.84% 1.23% 2.48% 3.04% 1.45% 1.73% 2.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 99.32 85.14 38.73 41.14 30.39 26.47 42.40 -0.90%
EPS -6.31 3.41 6.76 7.93 3.69 4.35 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.78 2.73 2.61 2.54 2.52 2.46 0.10%
Adjusted Per Share Value based on latest NOSH - 562,414
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.71 21.19 9.63 10.23 7.56 6.59 10.49 -0.90%
EPS -1.57 0.85 1.68 1.97 0.92 1.08 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.6918 0.6789 0.6491 0.632 0.6269 0.6088 0.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.08 1.72 1.71 1.41 1.51 1.66 0.00 -
P/RPS 1.09 2.02 4.42 3.43 4.97 6.27 0.00 -100.00%
P/EPS -17.12 50.44 25.30 17.78 40.92 38.16 0.00 -100.00%
EY -5.84 1.98 3.95 5.62 2.44 2.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.63 0.54 0.59 0.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/03/06 11/03/05 26/02/04 27/02/03 27/02/02 28/02/01 29/02/00 -
Price 1.19 1.58 1.86 1.48 1.51 1.35 2.68 -
P/RPS 1.20 1.86 4.80 3.60 4.97 5.10 6.32 1.78%
P/EPS -18.86 46.33 27.51 18.66 40.92 31.03 54.36 -
EY -5.30 2.16 3.63 5.36 2.44 3.22 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.68 0.57 0.59 0.54 1.09 0.74%

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