[BIMB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
16-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -238.75%
YoY- -808.04%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 549,648 261,236 1,135,002 859,638 559,535 286,597 1,087,432 -36.46%
PBT 824,947 42,103 -1,177,940 -80,246 -12,752 -4,512 -400,489 -
Tax -22,831 -11,036 -37,519 -32,117 -20,599 -8,443 -44,090 -35.43%
NP 802,116 31,067 -1,215,459 -112,363 -33,351 -12,955 -444,579 -
-
NP to SH 735,304 29,129 -1,230,009 -120,424 -35,549 -18,812 -456,851 -
-
Tax Rate 2.77% 26.21% - - - - - -
Total Cost -252,468 230,169 2,350,461 972,001 592,886 299,552 1,532,011 -
-
Net Worth 613,644 -118,318 -146,369 996,495 1,250,693 1,003,765 1,086,493 -31.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 14,073 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 613,644 -118,318 -146,369 996,495 1,250,693 1,003,765 1,086,493 -31.60%
NOSH 562,976 563,423 562,958 562,992 563,375 494,465 562,950 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 145.93% 11.89% -107.09% -13.07% -5.96% -4.52% -40.88% -
ROE 119.83% 0.00% 0.00% -12.08% -2.84% -1.87% -42.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.63 46.37 201.61 152.69 99.32 57.96 193.17 -36.47%
EPS 130.61 5.17 -218.49 -21.39 -6.31 -3.34 -81.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.09 -0.21 -0.26 1.77 2.22 2.03 1.93 -31.60%
Adjusted Per Share Value based on latest NOSH - 562,831
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.27 11.54 50.12 37.96 24.71 12.66 48.02 -36.47%
EPS 32.47 1.29 -54.32 -5.32 -1.57 -0.83 -20.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
NAPS 0.271 -0.0522 -0.0646 0.44 0.5523 0.4433 0.4798 -31.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.20 1.24 1.18 1.25 1.08 1.38 1.40 -
P/RPS 1.23 2.67 0.59 0.82 1.09 2.38 0.72 42.76%
P/EPS 0.92 23.98 -0.54 -5.84 -17.12 -36.27 -1.73 -
EY 108.84 4.17 -185.16 -17.11 -5.84 -2.76 -57.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 1.10 0.00 0.00 0.71 0.49 0.68 0.73 31.33%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/04/07 30/11/06 27/10/06 16/06/06 20/03/06 23/12/05 10/10/05 -
Price 1.68 1.20 1.26 1.17 1.19 1.15 1.31 -
P/RPS 1.72 2.59 0.62 0.77 1.20 1.98 0.68 85.32%
P/EPS 1.29 23.21 -0.58 -5.47 -18.86 -30.23 -1.61 -
EY 77.74 4.31 -173.40 -18.28 -5.30 -3.31 -61.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.91 -
P/NAPS 1.54 0.00 0.00 0.66 0.54 0.57 0.68 72.19%

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