[BIMB] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
10-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -884.32%
YoY- -634.31%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,426,814 1,219,085 1,135,002 1,087,432 549,989 450,994 408,589 23.14%
PBT 394,867 904,704 -1,177,940 -400,489 118,476 155,521 78,600 30.83%
Tax 54,167 -11,286 -37,519 -46,089 -32,728 -63,334 -40,876 -
NP 449,034 893,418 -1,215,459 -446,578 85,748 92,187 37,724 51.04%
-
NP to SH 235,462 789,719 -1,234,050 -458,161 85,748 92,187 37,724 35.65%
-
Tax Rate -13.72% 1.25% - - 27.62% 40.72% 52.01% -
Total Cost 977,780 325,667 2,350,461 1,534,010 464,241 358,807 370,865 17.51%
-
Net Worth 1,239,152 892,491 -146,368 1,086,509 1,126,155 1,530,411 1,433,692 -2.39%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,926 - - - - 47,825 27,892 -12.02%
Div Payout % 5.49% - - - - 51.88% 73.94% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,239,152 892,491 -146,368 1,086,509 1,126,155 1,530,411 1,433,692 -2.39%
NOSH 891,476 892,491 562,955 562,958 563,077 562,651 557,857 8.11%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 31.47% 73.29% -107.09% -41.07% 15.59% 20.44% 9.23% -
ROE 19.00% 88.48% 0.00% -42.17% 7.61% 6.02% 2.63% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 160.05 136.59 201.61 193.16 97.68 80.16 73.24 13.90%
EPS 26.41 88.48 -219.21 -81.38 15.23 16.38 6.76 25.47%
DPS 1.45 0.00 0.00 0.00 0.00 8.50 5.00 -18.62%
NAPS 1.39 1.00 -0.26 1.93 2.00 2.72 2.57 -9.72%
Adjusted Per Share Value based on latest NOSH - 562,958
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.95 53.79 50.08 47.98 24.27 19.90 18.03 23.14%
EPS 10.39 34.84 -54.45 -20.21 3.78 4.07 1.66 35.71%
DPS 0.57 0.00 0.00 0.00 0.00 2.11 1.23 -12.02%
NAPS 0.5467 0.3938 -0.0646 0.4794 0.4969 0.6752 0.6326 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.13 1.33 1.18 1.40 1.68 1.58 1.30 -
P/RPS 0.71 0.97 0.59 0.72 1.72 1.97 1.77 -14.11%
P/EPS 4.28 1.50 -0.54 -1.72 11.03 9.64 19.22 -22.12%
EY 23.37 66.53 -185.77 -58.13 9.06 10.37 5.20 28.43%
DY 1.28 0.00 0.00 0.00 0.00 5.38 3.85 -16.75%
P/NAPS 0.81 1.33 0.00 0.73 0.84 0.58 0.51 8.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 27/10/06 10/10/05 27/08/04 29/08/03 16/09/02 -
Price 1.07 1.53 1.26 1.31 1.71 1.60 1.45 -
P/RPS 0.67 1.12 0.62 0.68 1.75 2.00 1.98 -16.50%
P/EPS 4.05 1.73 -0.57 -1.61 11.23 9.77 21.44 -24.23%
EY 24.68 57.83 -173.98 -62.13 8.91 10.24 4.66 31.99%
DY 1.36 0.00 0.00 0.00 0.00 5.31 3.45 -14.35%
P/NAPS 0.77 1.53 0.00 0.68 0.86 0.59 0.56 5.44%

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