[BIMB] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
11-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 9.74%
YoY- -49.53%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 698,939 549,648 559,535 479,803 218,097 231,714 171,228 26.40%
PBT 220,479 824,947 -12,752 30,326 62,494 70,151 35,179 35.76%
Tax -18,213 -22,831 -20,599 -11,110 -24,423 -25,491 -14,389 4.00%
NP 202,266 802,116 -33,351 19,216 38,071 44,660 20,790 46.08%
-
NP to SH 108,864 735,304 -35,549 19,216 38,071 44,660 20,790 31.76%
-
Tax Rate 8.26% 2.77% - 36.64% 39.08% 36.34% 40.90% -
Total Cost 496,673 -252,468 592,886 460,587 180,026 187,054 150,438 22.01%
-
Net Worth 1,114,496 613,644 1,250,693 1,566,582 1,537,482 1,469,894 1,431,073 -4.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,114,496 613,644 1,250,693 1,566,582 1,537,482 1,469,894 1,431,073 -4.07%
NOSH 891,597 562,976 563,375 563,519 563,180 563,177 563,414 7.94%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 28.94% 145.93% -5.96% 4.00% 17.46% 19.27% 12.14% -
ROE 9.77% 119.83% -2.84% 1.23% 2.48% 3.04% 1.45% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.39 97.63 99.32 85.14 38.73 41.14 30.39 17.10%
EPS 12.21 130.61 -6.31 3.41 6.76 7.93 3.69 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.09 2.22 2.78 2.73 2.61 2.54 -11.14%
Adjusted Per Share Value based on latest NOSH - 564,285
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 30.84 24.25 24.69 21.17 9.62 10.22 7.55 26.41%
EPS 4.80 32.44 -1.57 0.85 1.68 1.97 0.92 31.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4917 0.2707 0.5518 0.6912 0.6784 0.6485 0.6314 -4.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.35 1.20 1.08 1.72 1.71 1.41 1.51 -
P/RPS 1.72 1.23 1.09 2.02 4.42 3.43 4.97 -16.20%
P/EPS 11.06 0.92 -17.12 50.44 25.30 17.78 40.92 -19.58%
EY 9.04 108.84 -5.84 1.98 3.95 5.62 2.44 24.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 0.49 0.62 0.63 0.54 0.59 10.59%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/03/08 05/04/07 20/03/06 11/03/05 26/02/04 27/02/03 27/02/02 -
Price 1.19 1.68 1.19 1.58 1.86 1.48 1.51 -
P/RPS 1.52 1.72 1.20 1.86 4.80 3.60 4.97 -17.91%
P/EPS 9.75 1.29 -18.86 46.33 27.51 18.66 40.92 -21.25%
EY 10.26 77.74 -5.30 2.16 3.63 5.36 2.44 27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.54 0.54 0.57 0.68 0.57 0.59 8.25%

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