[BIMB] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
11-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -17.75%
YoY- -23.38%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,161,102 1,087,432 946,832 811,695 641,468 549,989 441,886 90.30%
PBT -431,368 -400,489 78,682 86,308 107,380 118,476 137,892 -
Tax -46,986 -46,089 -18,957 -19,415 -26,338 -32,728 -60,483 -15.48%
NP -478,354 -446,578 59,725 66,893 81,042 85,748 77,409 -
-
NP to SH -494,484 -458,161 58,415 65,583 79,732 85,748 77,409 -
-
Tax Rate - - 24.09% 22.50% 24.53% 27.62% 43.86% -
Total Cost 1,639,456 1,534,010 887,107 744,802 560,426 464,241 364,477 172.24%
-
Net Worth 1,003,765 1,086,509 1,573,907 1,568,714 1,605,983 1,126,155 1,544,363 -24.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 47,825 -
Div Payout % - - - - - - 61.78% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,003,765 1,086,509 1,573,907 1,568,714 1,605,983 1,126,155 1,544,363 -24.94%
NOSH 494,465 562,958 566,153 564,285 563,503 563,077 563,636 -8.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -41.20% -41.07% 6.31% 8.24% 12.63% 15.59% 17.52% -
ROE -49.26% -42.17% 3.71% 4.18% 4.96% 7.61% 5.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 234.82 193.16 167.24 143.84 113.84 97.68 78.40 107.64%
EPS -100.00 -81.38 10.32 11.62 14.15 15.23 13.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.50 -
NAPS 2.03 1.93 2.78 2.78 2.85 2.00 2.74 -18.10%
Adjusted Per Share Value based on latest NOSH - 564,285
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.23 47.98 41.78 35.81 28.30 24.27 19.50 90.28%
EPS -21.82 -20.21 2.58 2.89 3.52 3.78 3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
NAPS 0.4429 0.4794 0.6944 0.6921 0.7086 0.4969 0.6814 -24.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.38 1.40 1.51 1.72 1.70 1.68 1.80 -
P/RPS 0.59 0.72 0.90 1.20 1.49 1.72 2.30 -59.59%
P/EPS -1.38 -1.72 14.63 14.80 12.01 11.03 13.11 -
EY -72.47 -58.13 6.83 6.76 8.32 9.06 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.72 -
P/NAPS 0.68 0.73 0.54 0.62 0.60 0.84 0.66 2.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/12/05 10/10/05 30/05/05 11/03/05 29/11/04 27/08/04 28/05/04 -
Price 1.15 1.31 1.38 1.58 1.81 1.71 1.70 -
P/RPS 0.49 0.68 0.83 1.10 1.59 1.75 2.17 -62.88%
P/EPS -1.15 -1.61 13.37 13.59 12.79 11.23 12.38 -
EY -86.96 -62.13 7.48 7.36 7.82 8.91 8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.57 0.68 0.50 0.57 0.64 0.86 0.62 -5.44%

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