[BIMB] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -38.18%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 288,412 272,938 266,876 96,649 121,655 87,172 74,520 25.28%
PBT 782,844 -8,240 3,959 25,031 33,939 34,462 15,195 92.84%
Tax -11,795 -12,156 -3,564 -10,487 -14,142 -9,187 -7,933 6.83%
NP 771,049 -20,396 395 14,544 19,797 25,275 7,262 117.52%
-
NP to SH 706,175 -20,778 395 14,544 19,797 25,275 7,262 114.36%
-
Tax Rate 1.51% - 90.02% 41.90% 41.67% 26.66% 52.21% -
Total Cost -482,637 293,334 266,481 82,105 101,858 61,897 67,258 -
-
Net Worth 613,624 1,250,058 1,568,714 1,538,958 1,467,902 1,429,810 1,418,623 -13.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 613,624 1,250,058 1,568,714 1,538,958 1,467,902 1,429,810 1,418,623 -13.03%
NOSH 562,958 563,089 564,285 563,720 562,414 562,917 562,945 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 267.34% -7.47% 0.15% 15.05% 16.27% 28.99% 9.75% -
ROE 115.08% -1.66% 0.03% 0.95% 1.35% 1.77% 0.51% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.23 48.47 47.29 17.14 21.63 15.49 13.24 25.28%
EPS 125.44 -3.69 0.07 2.58 3.52 4.49 1.29 114.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.22 2.78 2.73 2.61 2.54 2.52 -13.03%
Adjusted Per Share Value based on latest NOSH - 563,720
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.74 12.05 11.79 4.27 5.37 3.85 3.29 25.29%
EPS 31.18 -0.92 0.02 0.64 0.87 1.12 0.32 114.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.552 0.6927 0.6796 0.6482 0.6314 0.6265 -13.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.20 1.08 1.72 1.71 1.41 1.51 1.66 -
P/RPS 2.34 2.23 3.64 9.97 6.52 9.75 12.54 -24.39%
P/EPS 0.96 -29.27 2,457.14 66.28 40.06 33.63 128.68 -55.77%
EY 104.53 -3.42 0.04 1.51 2.50 2.97 0.78 126.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.49 0.62 0.63 0.54 0.59 0.66 8.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/04/07 20/03/06 11/03/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.68 1.19 1.58 1.86 1.48 1.51 1.35 -
P/RPS 3.28 2.46 3.34 10.85 6.84 9.75 10.20 -17.22%
P/EPS 1.34 -32.25 2,257.14 72.09 42.05 33.63 104.65 -51.61%
EY 74.67 -3.10 0.04 1.39 2.38 2.97 0.96 106.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.54 0.57 0.68 0.57 0.59 0.54 19.07%

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