[BIMB] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -5.78%
YoY- 38.97%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 641,468 549,989 441,886 437,377 462,383 450,994 428,630 30.74%
PBT 107,380 118,476 137,892 147,864 156,772 155,521 115,545 -4.75%
Tax -26,338 -32,728 -60,483 -62,266 -65,921 -63,334 -55,768 -39.27%
NP 81,042 85,748 77,409 85,598 90,851 92,187 59,777 22.42%
-
NP to SH 79,732 85,748 77,409 85,598 90,851 92,187 59,777 21.10%
-
Tax Rate 24.53% 27.62% 43.86% 42.11% 42.05% 40.72% 48.27% -
Total Cost 560,426 464,241 364,477 351,779 371,532 358,807 368,853 32.06%
-
Net Worth 1,605,983 1,126,155 1,544,363 1,538,958 1,559,085 1,530,411 1,477,857 5.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 47,825 47,825 47,825 47,825 27,892 -
Div Payout % - - 61.78% 55.87% 52.64% 51.88% 46.66% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,605,983 1,126,155 1,544,363 1,538,958 1,559,085 1,530,411 1,477,857 5.68%
NOSH 563,503 563,077 563,636 563,720 562,846 562,651 561,923 0.18%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.63% 15.59% 17.52% 19.57% 19.65% 20.44% 13.95% -
ROE 4.96% 7.61% 5.01% 5.56% 5.83% 6.02% 4.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 113.84 97.68 78.40 77.59 82.15 80.16 76.28 30.49%
EPS 14.15 15.23 13.73 15.18 16.14 16.38 10.64 20.86%
DPS 0.00 0.00 8.50 8.50 8.50 8.50 5.00 -
NAPS 2.85 2.00 2.74 2.73 2.77 2.72 2.63 5.48%
Adjusted Per Share Value based on latest NOSH - 563,720
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.30 24.27 19.50 19.30 20.40 19.90 18.91 30.74%
EPS 3.52 3.78 3.42 3.78 4.01 4.07 2.64 21.07%
DPS 0.00 0.00 2.11 2.11 2.11 2.11 1.23 -
NAPS 0.7086 0.4969 0.6814 0.679 0.6879 0.6752 0.6521 5.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.70 1.68 1.80 1.71 1.60 1.58 1.50 -
P/RPS 1.49 1.72 2.30 2.20 1.95 1.97 1.97 -16.94%
P/EPS 12.01 11.03 13.11 11.26 9.91 9.64 14.10 -10.11%
EY 8.32 9.06 7.63 8.88 10.09 10.37 7.09 11.22%
DY 0.00 0.00 4.72 4.97 5.31 5.38 3.33 -
P/NAPS 0.60 0.84 0.66 0.63 0.58 0.58 0.57 3.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 26/02/04 19/11/03 29/08/03 29/05/03 -
Price 1.81 1.71 1.70 1.86 1.61 1.60 1.51 -
P/RPS 1.59 1.75 2.17 2.40 1.96 2.00 1.98 -13.57%
P/EPS 12.79 11.23 12.38 12.25 9.97 9.77 14.19 -6.67%
EY 7.82 8.91 8.08 8.16 10.03 10.24 7.04 7.23%
DY 0.00 0.00 5.00 4.57 5.28 5.31 3.31 -
P/NAPS 0.64 0.86 0.62 0.68 0.58 0.59 0.57 8.00%

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