[BIMB] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 49.45%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,234,572 1,135,002 1,087,432 866,639 441,324 331,579 293,921 27.00%
PBT 928,562 -1,177,940 -400,489 118,476 155,521 78,600 70,397 53.68%
Tax -16,402 -37,519 -44,090 -32,728 -63,334 -45,187 -43,667 -15.05%
NP 912,160 -1,215,459 -444,579 85,748 92,187 33,413 26,730 80.05%
-
NP to SH 799,351 -1,230,009 -456,851 85,748 92,187 33,413 26,730 76.13%
-
Tax Rate 1.77% - - 27.62% 40.72% 57.49% 62.03% -
Total Cost 322,412 2,350,461 1,532,011 780,891 349,137 298,166 267,191 3.17%
-
Net Worth 917,683 -146,369 1,086,493 1,581,441 1,530,822 1,445,646 1,406,528 -6.86%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 14,073 47,837 47,838 20,250 17,440 -
Div Payout % - - 0.00% 55.79% 51.89% 60.61% 65.25% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 917,683 -146,369 1,086,493 1,581,441 1,530,822 1,445,646 1,406,528 -6.86%
NOSH 804,985 562,958 562,950 562,790 562,802 562,508 562,611 6.14%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 73.88% -107.09% -40.88% 9.89% 20.89% 10.08% 9.09% -
ROE 87.11% 0.00% -42.05% 5.42% 6.02% 2.31% 1.90% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 153.37 201.61 193.17 153.99 78.42 58.95 52.24 19.65%
EPS 99.30 -218.49 -81.15 15.23 16.38 5.94 4.75 65.93%
DPS 0.00 0.00 2.50 8.50 8.50 3.60 3.10 -
NAPS 1.14 -0.26 1.93 2.81 2.72 2.57 2.50 -12.26%
Adjusted Per Share Value based on latest NOSH - 563,077
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.52 50.12 48.02 38.27 19.49 14.64 12.98 27.00%
EPS 35.30 -54.32 -20.17 3.79 4.07 1.48 1.18 76.14%
DPS 0.00 0.00 0.62 2.11 2.11 0.89 0.77 -
NAPS 0.4052 -0.0646 0.4798 0.6984 0.676 0.6384 0.6211 -6.86%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.33 1.18 1.40 1.68 1.58 1.30 1.49 -
P/RPS 0.87 0.59 0.72 1.09 2.01 2.21 2.85 -17.93%
P/EPS 1.34 -0.54 -1.73 11.03 9.65 21.89 31.36 -40.85%
EY 74.66 -185.16 -57.97 9.07 10.37 4.57 3.19 69.08%
DY 0.00 0.00 1.79 5.06 5.38 2.77 2.08 -
P/NAPS 1.17 0.00 0.73 0.60 0.58 0.51 0.60 11.76%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 27/10/06 10/10/05 27/08/04 29/08/03 16/09/02 06/09/01 -
Price 1.53 1.26 1.31 1.71 1.60 1.45 1.79 -
P/RPS 1.00 0.62 0.68 1.11 2.04 2.46 3.43 -18.56%
P/EPS 1.54 -0.58 -1.61 11.22 9.77 24.41 37.68 -41.29%
EY 64.90 -173.40 -61.95 8.91 10.24 4.10 2.65 70.37%
DY 0.00 0.00 1.91 4.97 5.31 2.48 1.73 -
P/NAPS 1.34 0.00 0.68 0.61 0.59 0.56 0.72 10.90%

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