[BIMB] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -8.17%
YoY- 167.65%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 462,383 450,994 428,630 441,016 427,007 408,589 360,582 18.01%
PBT 156,772 155,521 115,545 113,572 114,095 78,600 72,482 67.16%
Tax -65,921 -63,334 -55,768 -51,978 -47,023 -40,876 -36,726 47.64%
NP 90,851 92,187 59,777 61,594 67,072 37,724 35,756 86.09%
-
NP to SH 90,851 92,187 59,777 61,594 67,072 37,724 27,488 121.72%
-
Tax Rate 42.05% 40.72% 48.27% 45.77% 41.21% 52.01% 50.67% -
Total Cost 371,532 358,807 368,853 379,422 359,935 370,865 324,826 9.36%
-
Net Worth 1,559,085 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 1,457,215 4.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 47,825 47,825 27,892 27,892 27,892 27,892 17,448 95.73%
Div Payout % 52.64% 51.88% 46.66% 45.29% 41.59% 73.94% 63.48% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,559,085 1,530,411 1,477,857 1,467,902 1,468,154 1,433,692 1,457,215 4.60%
NOSH 562,846 562,651 561,923 562,414 562,511 557,857 562,631 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.65% 20.44% 13.95% 13.97% 15.71% 9.23% 9.92% -
ROE 5.83% 6.02% 4.04% 4.20% 4.57% 2.63% 1.89% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 82.15 80.16 76.28 78.41 75.91 73.24 64.09 17.98%
EPS 16.14 16.38 10.64 10.95 11.92 6.76 4.89 121.52%
DPS 8.50 8.50 5.00 5.00 5.00 5.00 3.10 95.78%
NAPS 2.77 2.72 2.63 2.61 2.61 2.57 2.59 4.57%
Adjusted Per Share Value based on latest NOSH - 562,414
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.40 19.90 18.91 19.46 18.84 18.03 15.91 18.00%
EPS 4.01 4.07 2.64 2.72 2.96 1.66 1.21 122.12%
DPS 2.11 2.11 1.23 1.23 1.23 1.23 0.77 95.70%
NAPS 0.6879 0.6752 0.6521 0.6477 0.6478 0.6326 0.6429 4.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.58 1.50 1.41 1.40 1.30 1.54 -
P/RPS 1.95 1.97 1.97 1.80 1.84 1.77 2.40 -12.91%
P/EPS 9.91 9.64 14.10 12.87 11.74 19.22 31.52 -53.73%
EY 10.09 10.37 7.09 7.77 8.52 5.20 3.17 116.22%
DY 5.31 5.38 3.33 3.55 3.57 3.85 2.01 90.98%
P/NAPS 0.58 0.58 0.57 0.54 0.54 0.51 0.59 -1.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 16/09/02 29/05/02 -
Price 1.61 1.60 1.51 1.48 1.41 1.45 1.43 -
P/RPS 1.96 2.00 1.98 1.89 1.86 1.98 2.23 -8.23%
P/EPS 9.97 9.77 14.19 13.51 11.83 21.44 29.27 -51.19%
EY 10.03 10.24 7.04 7.40 8.46 4.66 3.42 104.75%
DY 5.28 5.31 3.31 3.38 3.55 3.45 2.17 80.80%
P/NAPS 0.58 0.59 0.57 0.57 0.54 0.56 0.55 3.60%

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