[BIMB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 99.27%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 715,774 479,803 212,927 866,639 318,931 218,097 121,448 225.92%
PBT 34,892 30,326 26,367 118,476 74,686 62,494 37,463 -4.62%
Tax -17,884 -11,110 -7,546 -32,728 -31,655 -24,423 -13,936 18.07%
NP 17,008 19,216 18,821 85,748 43,031 38,071 23,527 -19.43%
-
NP to SH 17,008 19,216 17,511 85,748 43,031 38,071 23,527 -19.43%
-
Tax Rate 51.26% 36.64% 28.62% 27.62% 42.38% 39.08% 37.20% -
Total Cost 698,766 460,587 194,106 780,891 275,900 180,026 97,921 270.21%
-
Net Worth 1,565,637 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 1,559,085 0.27%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 47,837 - - - -
Div Payout % - - - 55.79% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,565,637 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 1,559,085 0.27%
NOSH 563,178 563,519 563,503 562,790 563,232 563,180 562,846 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.38% 4.00% 8.84% 9.89% 13.49% 17.46% 19.37% -
ROE 1.09% 1.23% 1.09% 5.42% 2.79% 2.48% 1.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 127.10 85.14 37.79 153.99 56.63 38.73 21.58 225.78%
EPS 3.02 3.41 3.34 15.23 7.64 6.76 4.18 -19.46%
DPS 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
NAPS 2.78 2.78 2.85 2.81 2.74 2.73 2.77 0.24%
Adjusted Per Share Value based on latest NOSH - 563,077
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.58 21.17 9.39 38.24 14.07 9.62 5.36 225.85%
EPS 0.75 0.85 0.77 3.78 1.90 1.68 1.04 -19.56%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 0.6908 0.6912 0.7086 0.6978 0.6809 0.6784 0.6879 0.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.51 1.72 1.70 1.68 1.80 1.71 1.60 -
P/RPS 1.19 2.02 4.50 1.09 3.18 4.42 7.42 -70.44%
P/EPS 50.00 50.44 54.71 11.03 23.56 25.30 38.28 19.47%
EY 2.00 1.98 1.83 9.07 4.24 3.95 2.61 -16.24%
DY 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.60 0.60 0.66 0.63 0.58 -4.64%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 11/03/05 29/11/04 27/08/04 28/05/04 26/02/04 19/11/03 -
Price 1.38 1.58 1.81 1.71 1.70 1.86 1.61 -
P/RPS 1.09 1.86 4.79 1.11 3.00 4.80 7.46 -72.22%
P/EPS 45.70 46.33 58.25 11.22 22.25 27.51 38.52 12.05%
EY 2.19 2.16 1.72 8.91 4.49 3.63 2.60 -10.80%
DY 0.00 0.00 0.00 4.97 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.64 0.61 0.62 0.68 0.58 -9.41%

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