[BIMB] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 10.77%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,219,085 1,135,002 1,087,432 549,989 450,994 408,589 293,921 26.74%
PBT 904,704 -1,177,940 -400,489 118,476 155,521 78,600 70,397 53.01%
Tax -11,286 -37,519 -46,089 -32,728 -63,334 -40,876 -35,399 -17.33%
NP 893,418 -1,215,459 -446,578 85,748 92,187 37,724 34,998 71.55%
-
NP to SH 789,719 -1,234,050 -458,161 85,748 92,187 37,724 26,730 75.77%
-
Tax Rate 1.25% - - 27.62% 40.72% 52.01% 50.28% -
Total Cost 325,667 2,350,461 1,534,010 464,241 358,807 370,865 258,923 3.89%
-
Net Worth 892,491 -146,368 1,086,509 1,126,155 1,530,411 1,433,692 1,407,119 -7.30%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 47,825 27,892 17,448 -
Div Payout % - - - - 51.88% 73.94% 65.28% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 892,491 -146,368 1,086,509 1,126,155 1,530,411 1,433,692 1,407,119 -7.30%
NOSH 892,491 562,955 562,958 563,077 562,651 557,857 562,847 7.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 73.29% -107.09% -41.07% 15.59% 20.44% 9.23% 11.91% -
ROE 88.48% 0.00% -42.17% 7.61% 6.02% 2.63% 1.90% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 136.59 201.61 193.16 97.68 80.16 73.24 52.22 17.37%
EPS 88.48 -219.21 -81.38 15.23 16.38 6.76 4.75 62.77%
DPS 0.00 0.00 0.00 0.00 8.50 5.00 3.10 -
NAPS 1.00 -0.26 1.93 2.00 2.72 2.57 2.50 -14.15%
Adjusted Per Share Value based on latest NOSH - 563,077
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.79 50.08 47.98 24.27 19.90 18.03 12.97 26.73%
EPS 34.84 -54.45 -20.21 3.78 4.07 1.66 1.18 75.76%
DPS 0.00 0.00 0.00 0.00 2.11 1.23 0.77 -
NAPS 0.3938 -0.0646 0.4794 0.4969 0.6752 0.6326 0.6208 -7.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.33 1.18 1.40 1.68 1.58 1.30 1.49 -
P/RPS 0.97 0.59 0.72 1.72 1.97 1.77 2.85 -16.43%
P/EPS 1.50 -0.54 -1.72 11.03 9.64 19.22 31.37 -39.73%
EY 66.53 -185.77 -58.13 9.06 10.37 5.20 3.19 65.87%
DY 0.00 0.00 0.00 0.00 5.38 3.85 2.08 -
P/NAPS 1.33 0.00 0.73 0.84 0.58 0.51 0.60 14.18%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 27/10/06 10/10/05 27/08/04 29/08/03 16/09/02 06/09/01 -
Price 1.53 1.26 1.31 1.71 1.60 1.45 1.79 -
P/RPS 1.12 0.62 0.68 1.75 2.00 1.98 3.43 -17.01%
P/EPS 1.73 -0.57 -1.61 11.23 9.77 21.44 37.69 -40.14%
EY 57.83 -173.98 -62.13 8.91 10.24 4.66 2.65 67.12%
DY 0.00 0.00 0.00 0.00 5.31 3.45 1.73 -
P/NAPS 1.53 0.00 0.68 0.86 0.59 0.56 0.72 13.37%

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