[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -79.58%
YoY- -25.57%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,087,432 715,774 479,803 212,927 866,639 318,931 218,097 192.14%
PBT -400,489 34,892 30,326 26,367 118,476 74,686 62,494 -
Tax -44,090 -17,884 -11,110 -7,546 -32,728 -31,655 -24,423 48.31%
NP -444,579 17,008 19,216 18,821 85,748 43,031 38,071 -
-
NP to SH -456,851 17,008 19,216 17,511 85,748 43,031 38,071 -
-
Tax Rate - 51.26% 36.64% 28.62% 27.62% 42.38% 39.08% -
Total Cost 1,532,011 698,766 460,587 194,106 780,891 275,900 180,026 317.36%
-
Net Worth 1,086,493 1,565,637 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 -20.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 14,073 - - - 47,837 - - -
Div Payout % 0.00% - - - 55.79% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,086,493 1,565,637 1,566,582 1,605,983 1,581,441 1,543,258 1,537,482 -20.67%
NOSH 562,950 563,178 563,519 563,503 562,790 563,232 563,180 -0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -40.88% 2.38% 4.00% 8.84% 9.89% 13.49% 17.46% -
ROE -42.05% 1.09% 1.23% 1.09% 5.42% 2.79% 2.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 193.17 127.10 85.14 37.79 153.99 56.63 38.73 192.20%
EPS -81.15 3.02 3.41 3.34 15.23 7.64 6.76 -
DPS 2.50 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 1.93 2.78 2.78 2.85 2.81 2.74 2.73 -20.65%
Adjusted Per Share Value based on latest NOSH - 563,503
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 48.02 31.61 21.19 9.40 38.27 14.08 9.63 192.16%
EPS -20.17 0.75 0.85 0.77 3.79 1.90 1.68 -
DPS 0.62 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 0.4798 0.6914 0.6918 0.7092 0.6984 0.6815 0.6789 -20.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.40 1.51 1.72 1.70 1.68 1.80 1.71 -
P/RPS 0.72 1.19 2.02 4.50 1.09 3.18 4.42 -70.20%
P/EPS -1.73 50.00 50.44 54.71 11.03 23.56 25.30 -
EY -57.97 2.00 1.98 1.83 9.07 4.24 3.95 -
DY 1.79 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.73 0.54 0.62 0.60 0.60 0.66 0.63 10.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/10/05 30/05/05 11/03/05 29/11/04 27/08/04 28/05/04 26/02/04 -
Price 1.31 1.38 1.58 1.81 1.71 1.70 1.86 -
P/RPS 0.68 1.09 1.86 4.79 1.11 3.00 4.80 -72.85%
P/EPS -1.61 45.70 46.33 58.25 11.22 22.25 27.51 -
EY -61.95 2.19 2.16 1.72 8.91 4.49 3.63 -
DY 1.91 0.00 0.00 0.00 4.97 0.00 0.00 -
P/NAPS 0.68 0.50 0.57 0.64 0.61 0.62 0.68 0.00%

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