[BIMB] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -88.97%
YoY- -285.0%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,623,312 698,939 549,648 559,535 479,803 218,097 231,714 29.63%
PBT 377,655 220,479 824,947 -12,752 30,326 62,494 70,151 25.15%
Tax -120,233 -18,213 -22,831 -20,599 -11,110 -24,423 -25,491 22.97%
NP 257,422 202,266 802,116 -33,351 19,216 38,071 44,660 26.30%
-
NP to SH 135,879 108,864 735,304 -35,549 19,216 38,071 44,660 15.98%
-
Tax Rate 31.84% 8.26% 2.77% - 36.64% 39.08% 36.34% -
Total Cost 1,365,890 496,673 -252,468 592,886 460,587 180,026 187,054 30.34%
-
Net Worth 1,397,185 1,114,496 613,644 1,250,693 1,566,582 1,537,482 1,469,894 -0.67%
Dividend
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 15,998 - - - - - - -
Div Payout % 11.77% - - - - - - -
Equity
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,397,185 1,114,496 613,644 1,250,693 1,566,582 1,537,482 1,469,894 -0.67%
NOSH 1,066,554 891,597 562,976 563,375 563,519 563,180 563,177 8.88%
Ratio Analysis
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.86% 28.94% 145.93% -5.96% 4.00% 17.46% 19.27% -
ROE 9.73% 9.77% 119.83% -2.84% 1.23% 2.48% 3.04% -
Per Share
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 152.20 78.39 97.63 99.32 85.14 38.73 41.14 19.05%
EPS 12.74 12.21 130.61 -6.31 3.41 6.76 7.93 6.52%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.09 2.22 2.78 2.73 2.61 -8.77%
Adjusted Per Share Value based on latest NOSH - 563,089
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 71.62 30.84 24.25 24.69 21.17 9.62 10.22 29.63%
EPS 6.00 4.80 32.44 -1.57 0.85 1.68 1.97 16.00%
DPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6165 0.4917 0.2707 0.5518 0.6912 0.6784 0.6485 -0.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.26 1.35 1.20 1.08 1.72 1.71 1.41 -
P/RPS 0.00 1.72 1.23 1.09 2.02 4.42 3.43 -
P/EPS 0.00 11.06 0.92 -17.12 50.44 25.30 17.78 -
EY 0.00 9.04 108.84 -5.84 1.98 3.95 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.08 1.10 0.49 0.62 0.63 0.54 11.95%
Price Multiplier on Announcement Date
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/08/10 14/03/08 05/04/07 20/03/06 11/03/05 26/02/04 27/02/03 -
Price 1.26 1.19 1.68 1.19 1.58 1.86 1.48 -
P/RPS 0.00 1.52 1.72 1.20 1.86 4.80 3.60 -
P/EPS 0.00 9.75 1.29 -18.86 46.33 27.51 18.66 -
EY 0.00 10.26 77.74 -5.30 2.16 3.63 5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 1.54 0.54 0.57 0.68 0.57 11.15%

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