[BIMB] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -5.78%
YoY- 38.97%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,125,115 1,167,164 811,695 437,377 441,016 344,064 377,610 19.94%
PBT -340,241 -443,567 86,308 147,864 113,572 64,688 90,510 -
Tax -39,751 -55,578 -19,415 -62,266 -51,978 -33,407 -38,903 0.35%
NP -379,992 -499,145 66,893 85,598 61,594 31,281 51,607 -
-
NP to SH -459,156 -515,657 65,583 85,598 61,594 23,013 45,502 -
-
Tax Rate - - 22.50% 42.11% 45.77% 51.64% 42.98% -
Total Cost 1,505,107 1,666,309 744,802 351,779 379,422 312,783 326,003 29.02%
-
Net Worth 613,624 1,250,058 1,568,714 1,538,958 1,467,902 1,429,810 1,418,623 -13.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 47,825 27,892 17,448 16,130 -
Div Payout % - - - 55.87% 45.29% 75.82% 35.45% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 613,624 1,250,058 1,568,714 1,538,958 1,467,902 1,429,810 1,418,623 -13.03%
NOSH 562,958 563,089 564,285 563,720 562,414 562,917 562,945 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -33.77% -42.77% 8.24% 19.57% 13.97% 9.09% 13.67% -
ROE -74.83% -41.25% 4.18% 5.56% 4.20% 1.61% 3.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 199.86 207.28 143.84 77.59 78.41 61.12 67.08 19.94%
EPS -81.56 -91.58 11.62 15.18 10.95 4.09 8.08 -
DPS 0.00 0.00 0.00 8.50 5.00 3.10 2.88 -
NAPS 1.09 2.22 2.78 2.73 2.61 2.54 2.52 -13.03%
Adjusted Per Share Value based on latest NOSH - 563,720
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.64 51.50 35.81 19.30 19.46 15.18 16.66 19.94%
EPS -20.26 -22.75 2.89 3.78 2.72 1.02 2.01 -
DPS 0.00 0.00 0.00 2.11 1.23 0.77 0.71 -
NAPS 0.2707 0.5515 0.6921 0.679 0.6477 0.6309 0.6259 -13.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.20 1.08 1.72 1.71 1.41 1.51 1.66 -
P/RPS 0.60 0.52 1.20 2.20 1.80 2.47 2.47 -21.00%
P/EPS -1.47 -1.18 14.80 11.26 12.87 36.94 20.54 -
EY -67.97 -84.79 6.76 8.88 7.77 2.71 4.87 -
DY 0.00 0.00 0.00 4.97 3.55 2.05 1.73 -
P/NAPS 1.10 0.49 0.62 0.63 0.54 0.59 0.66 8.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/04/07 20/03/06 11/03/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.68 1.19 1.58 1.86 1.48 1.51 1.35 -
P/RPS 0.84 0.57 1.10 2.40 1.89 2.47 2.01 -13.52%
P/EPS -2.06 -1.30 13.59 12.25 13.51 36.94 16.70 -
EY -48.55 -76.95 7.36 8.16 7.40 2.71 5.99 -
DY 0.00 0.00 0.00 4.57 3.38 2.05 2.13 -
P/NAPS 1.54 0.54 0.57 0.68 0.57 0.59 0.54 19.07%

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