[BIMB] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
10-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -2114.57%
YoY- -632.78%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,426,814 1,234,572 1,135,002 1,087,432 866,639 441,324 331,579 27.50%
PBT 379,615 928,562 -1,177,940 -400,489 118,476 155,521 78,600 29.98%
Tax 54,167 -16,402 -37,519 -44,090 -32,728 -63,334 -45,187 -
NP 433,782 912,160 -1,215,459 -444,579 85,748 92,187 33,413 53.24%
-
NP to SH 236,198 799,351 -1,230,009 -456,851 85,748 92,187 33,413 38.49%
-
Tax Rate -14.27% 1.77% - - 27.62% 40.72% 57.49% -
Total Cost 993,032 322,412 2,350,461 1,532,011 780,891 349,137 298,166 22.18%
-
Net Worth 1,007,445 917,683 -146,369 1,086,493 1,581,441 1,530,822 1,445,646 -5.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,927 - - 14,073 47,837 47,838 20,250 -7.20%
Div Payout % 5.47% - - 0.00% 55.79% 51.89% 60.61% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,007,445 917,683 -146,369 1,086,493 1,581,441 1,530,822 1,445,646 -5.83%
NOSH 891,544 804,985 562,958 562,950 562,790 562,802 562,508 7.97%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 30.40% 73.88% -107.09% -40.88% 9.89% 20.89% 10.08% -
ROE 23.45% 87.11% 0.00% -42.05% 5.42% 6.02% 2.31% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 160.04 153.37 201.61 193.17 153.99 78.42 58.95 18.09%
EPS 26.50 99.30 -218.49 -81.15 15.23 16.38 5.94 28.27%
DPS 1.45 0.00 0.00 2.50 8.50 8.50 3.60 -14.05%
NAPS 1.13 1.14 -0.26 1.93 2.81 2.72 2.57 -12.78%
Adjusted Per Share Value based on latest NOSH - 562,958
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.95 54.47 50.08 47.98 38.24 19.47 14.63 27.50%
EPS 10.42 35.27 -54.27 -20.16 3.78 4.07 1.47 38.55%
DPS 0.57 0.00 0.00 0.62 2.11 2.11 0.89 -7.15%
NAPS 0.4445 0.4049 -0.0646 0.4794 0.6978 0.6754 0.6378 -5.83%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.13 1.33 1.18 1.40 1.68 1.58 1.30 -
P/RPS 0.71 0.87 0.59 0.72 1.09 2.01 2.21 -17.22%
P/EPS 4.27 1.34 -0.54 -1.73 11.03 9.65 21.89 -23.82%
EY 23.45 74.66 -185.16 -57.97 9.07 10.37 4.57 31.29%
DY 1.28 0.00 0.00 1.79 5.06 5.38 2.77 -12.06%
P/NAPS 1.00 1.17 0.00 0.73 0.60 0.58 0.51 11.86%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 27/10/06 10/10/05 27/08/04 29/08/03 16/09/02 -
Price 1.07 1.53 1.26 1.31 1.71 1.60 1.45 -
P/RPS 0.67 1.00 0.62 0.68 1.11 2.04 2.46 -19.47%
P/EPS 4.04 1.54 -0.58 -1.61 11.22 9.77 24.41 -25.88%
EY 24.76 64.90 -173.40 -61.95 8.91 10.24 4.10 34.90%
DY 1.36 0.00 0.00 1.91 4.97 5.31 2.48 -9.51%
P/NAPS 0.95 1.34 0.00 0.68 0.61 0.59 0.56 9.19%

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