[BIMB] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 95.88%
YoY- -207.43%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,208,114 358,237 261,236 286,597 212,927 121,448 110,059 37.61%
PBT 302,011 137,419 42,103 -4,512 26,367 37,463 36,212 32.66%
Tax -89,220 -10,290 -11,036 -8,443 -7,546 -13,936 -11,349 31.62%
NP 212,791 127,129 31,067 -12,955 18,821 23,527 24,863 33.12%
-
NP to SH 113,331 76,992 29,129 -18,812 17,511 23,527 24,863 22.40%
-
Tax Rate 29.54% 7.49% 26.21% - 28.62% 37.20% 31.34% -
Total Cost 995,323 231,108 230,169 299,552 194,106 97,921 85,196 38.75%
-
Net Worth 1,397,962 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 -0.65%
Dividend
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,397,962 1,087,155 -118,318 1,003,765 1,605,983 1,559,085 1,468,154 -0.65%
NOSH 1,067,146 891,111 563,423 494,465 563,503 562,846 562,511 8.90%
Ratio Analysis
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.61% 35.49% 11.89% -4.52% 8.84% 19.37% 22.59% -
ROE 8.11% 7.08% 0.00% -1.87% 1.09% 1.51% 1.69% -
Per Share
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 113.21 40.20 46.37 57.96 37.79 21.58 19.57 26.35%
EPS 10.62 8.64 5.17 -3.34 3.34 4.18 4.42 12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.22 -0.21 2.03 2.85 2.77 2.61 -8.77%
Adjusted Per Share Value based on latest NOSH - 494,465
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.30 15.81 11.53 12.65 9.39 5.36 4.86 37.59%
EPS 5.00 3.40 1.29 -0.83 0.77 1.04 1.10 22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.4797 -0.0522 0.4429 0.7086 0.6879 0.6478 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.28 1.46 1.24 1.38 1.70 1.60 1.40 -
P/RPS 0.00 3.63 2.67 2.38 4.50 7.42 7.16 -
P/EPS 0.00 16.90 23.98 -36.27 54.71 38.28 31.67 -
EY 0.00 5.92 4.17 -2.76 1.83 2.61 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.20 0.00 0.68 0.60 0.58 0.54 12.18%
Price Multiplier on Announcement Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/05/10 30/11/07 30/11/06 23/12/05 29/11/04 19/11/03 29/11/02 -
Price 1.19 1.39 1.20 1.15 1.81 1.61 1.41 -
P/RPS 0.00 3.46 2.59 1.98 4.79 7.46 7.21 -
P/EPS 0.00 16.09 23.21 -30.23 58.25 38.52 31.90 -
EY 0.00 6.22 4.31 -3.31 1.72 2.60 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 0.00 0.57 0.64 0.58 0.54 11.10%

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