[BIMB] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.52%
YoY- -285.0%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,770,885 1,397,878 1,099,296 1,119,070 959,606 436,194 463,428 19.56%
PBT 411,987 440,958 1,649,894 -25,504 60,652 124,988 140,302 15.44%
Tax -131,163 -36,426 -45,662 -41,198 -22,220 -48,846 -50,982 13.42%
NP 280,824 404,532 1,604,232 -66,702 38,432 76,142 89,320 16.49%
-
NP to SH 148,231 217,728 1,470,608 -71,098 38,432 76,142 89,320 6.98%
-
Tax Rate 31.84% 8.26% 2.77% - 36.64% 39.08% 36.34% -
Total Cost 1,490,061 993,346 -504,936 1,185,772 921,174 360,052 374,108 20.23%
-
Net Worth 1,397,185 1,114,496 613,644 1,250,693 1,566,582 1,537,482 1,469,894 -0.67%
Dividend
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,452 - - - - - - -
Div Payout % 11.77% - - - - - - -
Equity
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,397,185 1,114,496 613,644 1,250,693 1,566,582 1,537,482 1,469,894 -0.67%
NOSH 1,066,554 891,597 562,976 563,375 563,519 563,180 563,177 8.88%
Ratio Analysis
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.86% 28.94% 145.93% -5.96% 4.00% 17.46% 19.27% -
ROE 10.61% 19.54% 239.65% -5.68% 2.45% 4.95% 6.08% -
Per Share
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 166.04 156.78 195.26 198.64 170.29 77.45 82.29 9.80%
EPS 13.90 24.42 261.22 -12.62 6.82 13.52 15.86 -1.74%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.09 2.22 2.78 2.73 2.61 -8.77%
Adjusted Per Share Value based on latest NOSH - 563,089
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 78.20 61.73 48.54 49.42 42.38 19.26 20.46 19.57%
EPS 6.55 9.61 64.94 -3.14 1.70 3.36 3.94 7.01%
DPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.617 0.4922 0.271 0.5523 0.6918 0.6789 0.6491 -0.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.26 1.35 1.20 1.08 1.72 1.71 1.41 -
P/RPS 0.00 0.86 0.61 0.54 1.01 2.21 1.71 -
P/EPS 0.00 5.53 0.46 -8.56 25.22 12.65 8.89 -
EY 0.00 18.09 217.68 -11.69 3.97 7.91 11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.08 1.10 0.49 0.62 0.63 0.54 11.95%
Price Multiplier on Announcement Date
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/08/10 14/03/08 05/04/07 20/03/06 11/03/05 26/02/04 27/02/03 -
Price 1.26 1.19 1.68 1.19 1.58 1.86 1.48 -
P/RPS 0.00 0.76 0.86 0.60 0.93 2.40 1.80 -
P/EPS 0.00 4.87 0.64 -9.43 23.17 13.76 9.33 -
EY 0.00 20.52 155.49 -10.61 4.32 7.27 10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 1.54 0.54 0.57 0.68 0.57 11.15%

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