[BIMB] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.52%
YoY- -285.0%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,044,944 1,135,002 1,146,184 1,119,070 1,146,388 1,087,432 954,365 6.22%
PBT 168,412 -1,177,940 -106,994 -25,504 -18,048 -400,489 46,522 135.57%
Tax -44,144 -37,519 -42,822 -41,198 -33,772 -44,090 -23,845 50.71%
NP 124,268 -1,215,459 -149,817 -66,702 -51,820 -444,579 22,677 210.50%
-
NP to SH 116,516 -1,230,009 -160,565 -71,098 -75,248 -456,851 22,677 197.46%
-
Tax Rate 26.21% - - - - - 51.26% -
Total Cost 920,676 2,350,461 1,296,001 1,185,772 1,198,208 1,532,011 931,688 -0.78%
-
Net Worth -118,318 -146,369 996,495 1,250,693 1,003,765 1,086,493 1,565,637 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 14,073 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -118,318 -146,369 996,495 1,250,693 1,003,765 1,086,493 1,565,637 -
NOSH 563,423 562,958 562,992 563,375 494,465 562,950 563,178 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.89% -107.09% -13.07% -5.96% -4.52% -40.88% 2.38% -
ROE 0.00% 0.00% -16.11% -5.68% -7.50% -42.05% 1.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 185.46 201.61 203.59 198.64 231.84 193.17 169.46 6.19%
EPS 20.68 -218.49 -28.52 -12.62 -13.36 -81.15 4.03 197.21%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS -0.21 -0.26 1.77 2.22 2.03 1.93 2.78 -
Adjusted Per Share Value based on latest NOSH - 563,089
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.10 50.08 50.57 49.37 50.58 47.98 42.11 6.21%
EPS 5.14 -54.27 -7.08 -3.14 -3.32 -20.16 1.00 197.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS -0.0522 -0.0646 0.4397 0.5518 0.4429 0.4794 0.6908 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.24 1.18 1.25 1.08 1.38 1.40 1.51 -
P/RPS 0.67 0.59 0.61 0.54 0.60 0.72 0.89 -17.23%
P/EPS 6.00 -0.54 -4.38 -8.56 -9.07 -1.73 37.50 -70.49%
EY 16.68 -185.16 -22.82 -11.69 -11.03 -57.97 2.67 238.82%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.00 0.00 0.71 0.49 0.68 0.73 0.54 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 27/10/06 16/06/06 20/03/06 23/12/05 10/10/05 30/05/05 -
Price 1.20 1.26 1.17 1.19 1.15 1.31 1.38 -
P/RPS 0.65 0.62 0.57 0.60 0.50 0.68 0.81 -13.63%
P/EPS 5.80 -0.58 -4.10 -9.43 -7.56 -1.61 34.27 -69.37%
EY 17.23 -173.40 -24.38 -10.61 -13.23 -61.95 2.92 226.18%
DY 0.00 0.00 0.00 0.00 0.00 1.91 0.00 -
P/NAPS 0.00 0.00 0.66 0.54 0.57 0.68 0.50 -

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