[BIMB] YoY Cumulative 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- 29.44%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 859,638 715,774 318,931 318,369 259,608 241,337 374,307 14.85%
PBT -80,246 34,892 74,686 92,315 55,370 53,285 68,050 -
Tax -32,117 -17,884 -31,655 -34,506 -19,614 -18,287 -13,321 15.78%
NP -112,363 17,008 43,031 57,809 35,756 34,998 54,729 -
-
NP to SH -120,424 17,008 43,031 57,809 35,756 34,998 54,729 -
-
Tax Rate - 51.26% 42.38% 37.38% 35.42% 34.32% 19.58% -
Total Cost 972,001 698,766 275,900 260,560 223,852 206,339 319,578 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 -12.08% 1.09% 2.79% 3.90% 2.45% 2.41% 3.78% -
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 152.69 127.10 56.63 56.56 46.10 42.89 66.75 14.77%
EPS -21.39 3.02 7.64 10.27 6.35 6.22 9.76 -
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 37.96 31.61 14.08 14.06 11.46 10.66 16.53 14.85%
EPS -5.32 0.75 1.90 2.55 1.58 1.55 2.42 -
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 0.82 1.19 3.18 2.65 3.34 2.70 3.67 -22.09%
P/EPS -5.84 50.00 23.56 14.61 24.25 18.65 25.10 -
EY -17.11 2.00 4.24 6.85 4.12 5.36 3.98 -
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 0.77 1.09 3.00 2.67 3.10 3.05 3.24 -21.28%
P/EPS -5.47 45.70 22.25 14.70 22.52 21.06 22.13 -
EY -18.28 2.19 4.49 6.80 4.44 4.75 4.52 -
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