[BIMB] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -7.93%
YoY- -720.18%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,620,064 1,316,086 1,109,641 1,161,102 641,468 462,383 427,007 19.44%
PBT 418,874 1,014,977 -1,131,325 -431,368 107,380 156,772 114,095 18.92%
Tax -142,295 -10,540 -40,112 -46,986 -26,338 -65,921 -47,023 15.89%
NP 276,579 1,004,437 -1,171,437 -478,354 81,042 90,851 67,072 20.77%
-
NP to SH 148,171 837,957 -1,186,109 -494,484 79,732 90,851 67,072 11.14%
-
Tax Rate 33.97% 1.04% - - 24.53% 42.05% 41.21% -
Total Cost 1,343,485 311,649 2,281,078 1,639,456 560,426 371,532 359,935 19.18%
-
Net Worth 1,397,738 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 -0.65%
Dividend
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 47,825 27,892 -
Div Payout % - - - - - 52.64% 41.59% -
Equity
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,397,738 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 -0.65%
NOSH 1,066,976 891,111 563,423 494,465 563,503 562,846 562,511 8.90%
Ratio Analysis
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.07% 76.32% -105.57% -41.20% 12.63% 19.65% 15.71% -
ROE 10.60% 77.08% 0.00% -49.26% 4.96% 5.83% 4.57% -
Per Share
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 151.84 147.69 196.95 234.82 113.84 82.15 75.91 9.67%
EPS 13.89 94.04 -210.52 -100.00 14.15 16.14 11.92 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 5.00 -
NAPS 1.31 1.22 -0.21 2.03 2.85 2.77 2.61 -8.77%
Adjusted Per Share Value based on latest NOSH - 494,465
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 71.48 58.07 48.96 51.23 28.30 20.40 18.84 19.44%
EPS 6.54 36.97 -52.33 -21.82 3.52 4.01 2.96 11.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.11 1.23 -
NAPS 0.6167 0.4797 -0.0522 0.4429 0.7086 0.6879 0.6478 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.28 1.46 1.24 1.38 1.70 1.60 1.40 -
P/RPS 0.84 0.99 0.63 0.59 1.49 1.95 1.84 -9.92%
P/EPS 9.22 1.55 -0.59 -1.38 12.01 9.91 11.74 -3.16%
EY 10.85 64.41 -169.77 -72.47 8.32 10.09 8.52 3.27%
DY 0.00 0.00 0.00 0.00 0.00 5.31 3.57 -
P/NAPS 0.98 1.20 0.00 0.68 0.60 0.58 0.54 8.26%
Price Multiplier on Announcement Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/05/10 30/11/07 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 -
Price 1.19 1.39 1.20 1.15 1.81 1.61 1.41 -
P/RPS 0.78 0.94 0.61 0.49 1.59 1.96 1.86 -10.93%
P/EPS 8.57 1.48 -0.57 -1.15 12.79 9.97 11.83 -4.20%
EY 11.67 67.65 -175.43 -86.96 7.82 10.03 8.46 4.37%
DY 0.00 0.00 0.00 0.00 0.00 5.28 3.55 -
P/NAPS 0.91 1.14 0.00 0.57 0.64 0.58 0.54 7.20%

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