[BIMB] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 14.66%
YoY- 2.17%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 463,428 440,236 331,579 346,144 342,456 336,224 293,921 35.35%
PBT 140,302 144,848 78,600 73,826 70,358 2,868 70,397 58.17%
Tax -50,982 -45,396 -45,187 -26,152 -28,778 -2,868 -43,667 10.84%
NP 89,320 99,452 33,413 47,674 41,580 0 26,730 123.02%
-
NP to SH 89,320 99,452 33,413 47,674 41,580 -17,940 26,730 123.02%
-
Tax Rate 36.34% 31.34% 57.49% 35.42% 40.90% 100.00% 62.03% -
Total Cost 374,108 340,784 298,166 298,469 300,876 336,224 267,191 25.07%
-
Net Worth 1,469,894 1,468,154 1,445,646 1,458,394 1,431,073 1,395,956 1,406,528 2.97%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 20,250 - - - 17,440 -
Div Payout % - - 60.61% - - - 65.25% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,469,894 1,468,154 1,445,646 1,458,394 1,431,073 1,395,956 1,406,528 2.97%
NOSH 563,177 562,511 562,508 563,086 563,414 560,624 562,611 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 19.27% 22.59% 10.08% 13.77% 12.14% 0.00% 9.09% -
ROE 6.08% 6.77% 2.31% 3.27% 2.91% -1.29% 1.90% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 82.29 78.26 58.95 61.47 60.78 59.97 52.24 35.27%
EPS 15.86 17.68 5.94 8.47 7.38 -3.20 4.75 122.90%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.10 -
NAPS 2.61 2.61 2.57 2.59 2.54 2.49 2.50 2.90%
Adjusted Per Share Value based on latest NOSH - 562,631
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.45 19.42 14.63 15.27 15.11 14.83 12.97 35.35%
EPS 3.94 4.39 1.47 2.10 1.83 -0.79 1.18 122.90%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.77 -
NAPS 0.6485 0.6478 0.6378 0.6435 0.6314 0.6159 0.6206 2.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.41 1.40 1.30 1.54 1.51 1.50 1.49 -
P/RPS 1.71 1.79 2.21 2.51 2.48 2.50 2.85 -28.79%
P/EPS 8.89 7.92 21.89 18.19 20.46 -46.88 31.36 -56.74%
EY 11.25 12.63 4.57 5.50 4.89 -2.13 3.19 131.15%
DY 0.00 0.00 2.77 0.00 0.00 0.00 2.08 -
P/NAPS 0.54 0.54 0.51 0.59 0.59 0.60 0.60 -6.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 16/09/02 29/05/02 27/02/02 29/11/01 06/09/01 -
Price 1.48 1.41 1.45 1.43 1.51 1.52 1.79 -
P/RPS 1.80 1.80 2.46 2.33 2.48 2.53 3.43 -34.86%
P/EPS 9.33 7.98 24.41 16.89 20.46 -47.50 37.68 -60.46%
EY 10.72 12.54 4.10 5.92 4.89 -2.11 2.65 153.23%
DY 0.00 0.00 2.48 0.00 0.00 0.00 1.73 -
P/NAPS 0.57 0.54 0.56 0.55 0.59 0.61 0.72 -14.38%

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