[BIMB] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -7.02%
YoY- -12.24%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,316,086 1,109,641 1,161,102 641,468 462,383 427,007 310,938 27.17%
PBT 1,014,977 -1,131,325 -431,368 107,380 156,772 114,095 45,421 67.78%
Tax -10,540 -40,112 -46,986 -26,338 -65,921 -47,023 -32,153 -16.95%
NP 1,004,437 -1,171,437 -478,354 81,042 90,851 67,072 13,268 105.60%
-
NP to SH 837,957 -1,186,109 -494,484 79,732 90,851 67,072 5,000 134.71%
-
Tax Rate 1.04% - - 24.53% 42.05% 41.21% 70.79% -
Total Cost 311,649 2,281,078 1,639,456 560,426 371,532 359,935 297,670 0.76%
-
Net Worth 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 -4.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 47,825 27,892 17,448 -
Div Payout % - - - - 52.64% 41.59% 348.97% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 -4.07%
NOSH 891,111 563,423 494,465 563,503 562,846 562,511 560,624 8.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 76.32% -105.57% -41.20% 12.63% 19.65% 15.71% 4.27% -
ROE 77.08% 0.00% -49.26% 4.96% 5.83% 4.57% 0.36% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 147.69 196.95 234.82 113.84 82.15 75.91 55.46 17.72%
EPS 94.04 -210.52 -100.00 14.15 16.14 11.92 0.89 117.35%
DPS 0.00 0.00 0.00 0.00 8.50 5.00 3.10 -
NAPS 1.22 -0.21 2.03 2.85 2.77 2.61 2.49 -11.20%
Adjusted Per Share Value based on latest NOSH - 563,503
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 58.12 49.00 51.27 28.33 20.42 18.86 13.73 27.17%
EPS 37.00 -52.38 -21.84 3.52 4.01 2.96 0.22 134.85%
DPS 0.00 0.00 0.00 0.00 2.11 1.23 0.77 -
NAPS 0.4801 -0.0522 0.4433 0.7092 0.6885 0.6483 0.6164 -4.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.46 1.24 1.38 1.70 1.60 1.40 1.50 -
P/RPS 0.99 0.63 0.59 1.49 1.95 1.84 2.70 -15.39%
P/EPS 1.55 -0.59 -1.38 12.01 9.91 11.74 168.19 -54.19%
EY 64.41 -169.77 -72.47 8.32 10.09 8.52 0.59 118.53%
DY 0.00 0.00 0.00 0.00 5.31 3.57 2.07 -
P/NAPS 1.20 0.00 0.68 0.60 0.58 0.54 0.60 12.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 29/11/01 -
Price 1.39 1.20 1.15 1.81 1.61 1.41 1.52 -
P/RPS 0.94 0.61 0.49 1.59 1.96 1.86 2.74 -16.32%
P/EPS 1.48 -0.57 -1.15 12.79 9.97 11.83 170.43 -54.64%
EY 67.65 -175.43 -86.96 7.82 10.03 8.46 0.59 120.33%
DY 0.00 0.00 0.00 0.00 5.28 3.55 2.04 -
P/NAPS 1.14 0.00 0.57 0.64 0.58 0.54 0.61 10.97%

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