[BIMB] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 77.8%
YoY- 1241.44%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 450,994 428,630 441,016 427,007 408,589 360,582 344,064 19.83%
PBT 155,521 115,545 113,572 114,095 78,600 72,482 64,688 79.75%
Tax -63,334 -55,768 -51,978 -47,023 -40,876 -36,726 -33,407 53.35%
NP 92,187 59,777 61,594 67,072 37,724 35,756 31,281 105.96%
-
NP to SH 92,187 59,777 61,594 67,072 37,724 27,488 23,013 152.87%
-
Tax Rate 40.72% 48.27% 45.77% 41.21% 52.01% 50.67% 51.64% -
Total Cost 358,807 368,853 379,422 359,935 370,865 324,826 312,783 9.61%
-
Net Worth 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 1,457,215 1,429,810 4.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 47,825 27,892 27,892 27,892 27,892 17,448 17,448 96.21%
Div Payout % 51.88% 46.66% 45.29% 41.59% 73.94% 63.48% 75.82% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 1,457,215 1,429,810 4.65%
NOSH 562,651 561,923 562,414 562,511 557,857 562,631 562,917 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.44% 13.95% 13.97% 15.71% 9.23% 9.92% 9.09% -
ROE 6.02% 4.04% 4.20% 4.57% 2.63% 1.89% 1.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 80.16 76.28 78.41 75.91 73.24 64.09 61.12 19.87%
EPS 16.38 10.64 10.95 11.92 6.76 4.89 4.09 152.83%
DPS 8.50 5.00 5.00 5.00 5.00 3.10 3.10 96.26%
NAPS 2.72 2.63 2.61 2.61 2.57 2.59 2.54 4.68%
Adjusted Per Share Value based on latest NOSH - 562,511
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.90 18.91 19.46 18.84 18.03 15.91 15.18 19.84%
EPS 4.07 2.64 2.72 2.96 1.66 1.21 1.02 152.21%
DPS 2.11 1.23 1.23 1.23 1.23 0.77 0.77 96.18%
NAPS 0.6752 0.6521 0.6477 0.6478 0.6326 0.6429 0.6309 4.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.58 1.50 1.41 1.40 1.30 1.54 1.51 -
P/RPS 1.97 1.97 1.80 1.84 1.77 2.40 2.47 -14.03%
P/EPS 9.64 14.10 12.87 11.74 19.22 31.52 36.94 -59.26%
EY 10.37 7.09 7.77 8.52 5.20 3.17 2.71 145.24%
DY 5.38 3.33 3.55 3.57 3.85 2.01 2.05 90.59%
P/NAPS 0.58 0.57 0.54 0.54 0.51 0.59 0.59 -1.13%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 29/11/02 16/09/02 29/05/02 27/02/02 -
Price 1.60 1.51 1.48 1.41 1.45 1.43 1.51 -
P/RPS 2.00 1.98 1.89 1.86 1.98 2.23 2.47 -13.15%
P/EPS 9.77 14.19 13.51 11.83 21.44 29.27 36.94 -58.89%
EY 10.24 7.04 7.40 8.46 4.66 3.42 2.71 143.18%
DY 5.31 3.31 3.38 3.55 3.45 2.17 2.05 88.93%
P/NAPS 0.59 0.57 0.57 0.54 0.56 0.55 0.59 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