[BIMB] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -79.58%
YoY- -25.57%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 358,237 261,236 286,597 212,927 121,448 110,059 84,056 27.31%
PBT 137,419 42,103 -4,512 26,367 37,463 36,212 717 140.02%
Tax -10,290 -11,036 -8,443 -7,546 -13,936 -11,349 -717 55.85%
NP 127,129 31,067 -12,955 18,821 23,527 24,863 0 -
-
NP to SH 76,992 29,129 -18,812 17,511 23,527 24,863 -4,485 -
-
Tax Rate 7.49% 26.21% - 28.62% 37.20% 31.34% 100.00% -
Total Cost 231,108 230,169 299,552 194,106 97,921 85,196 84,056 18.35%
-
Net Worth 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 -4.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 1,395,956 -4.07%
NOSH 891,111 563,423 494,465 563,503 562,846 562,511 560,624 8.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 35.49% 11.89% -4.52% 8.84% 19.37% 22.59% 0.00% -
ROE 7.08% 0.00% -1.87% 1.09% 1.51% 1.69% -0.32% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 40.20 46.37 57.96 37.79 21.58 19.57 14.99 17.86%
EPS 8.64 5.17 -3.34 3.34 4.18 4.42 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 -0.21 2.03 2.85 2.77 2.61 2.49 -11.20%
Adjusted Per Share Value based on latest NOSH - 563,503
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.81 11.53 12.65 9.39 5.36 4.86 3.71 27.31%
EPS 3.40 1.29 -0.83 0.77 1.04 1.10 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4797 -0.0522 0.4429 0.7086 0.6879 0.6478 0.6159 -4.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.46 1.24 1.38 1.70 1.60 1.40 1.50 -
P/RPS 3.63 2.67 2.38 4.50 7.42 7.16 10.00 -15.53%
P/EPS 16.90 23.98 -36.27 54.71 38.28 31.67 -187.50 -
EY 5.92 4.17 -2.76 1.83 2.61 3.16 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.68 0.60 0.58 0.54 0.60 12.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 29/11/01 -
Price 1.39 1.20 1.15 1.81 1.61 1.41 1.52 -
P/RPS 3.46 2.59 1.98 4.79 7.46 7.21 10.14 -16.39%
P/EPS 16.09 23.21 -30.23 58.25 38.52 31.90 -190.00 -
EY 6.22 4.31 -3.31 1.72 2.60 3.13 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.57 0.64 0.58 0.54 0.61 10.97%

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