[BIMB] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -65.9%
YoY- -62.28%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 305,643 300,103 235,971 100,834 96,325 88,380 92,193 22.09%
PBT 54,857 -67,494 4,566 12,192 22,164 20,191 12,397 28.11%
Tax 8,036 -11,518 -6,774 -7,232 -9,015 -5,225 -1,906 -
NP 62,893 -79,012 -2,208 4,960 13,149 14,966 10,491 34.76%
-
NP to SH 36,470 -84,875 -2,208 4,960 13,149 14,966 10,491 23.06%
-
Tax Rate -14.65% - 148.36% 59.32% 40.67% 25.88% 15.37% -
Total Cost 242,750 379,115 238,179 95,874 83,176 73,414 81,702 19.89%
-
Net Worth 664,095 996,211 1,573,907 1,544,363 1,477,857 1,457,215 1,455,203 -12.25%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 664,095 996,211 1,573,907 1,544,363 1,477,857 1,457,215 1,455,203 -12.25%
NOSH 562,793 562,831 566,153 563,636 561,923 562,631 564,032 -0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.58% -26.33% -0.94% 4.92% 13.65% 16.93% 11.38% -
ROE 5.49% -8.52% -0.14% 0.32% 0.89% 1.03% 0.72% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 54.31 53.32 41.68 17.89 17.14 15.71 16.35 22.13%
EPS 6.48 -15.08 -0.39 0.88 2.34 2.66 1.86 23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.77 2.78 2.74 2.63 2.59 2.58 -12.21%
Adjusted Per Share Value based on latest NOSH - 563,636
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.49 13.24 10.41 4.45 4.25 3.90 4.07 22.09%
EPS 1.61 -3.74 -0.10 0.22 0.58 0.66 0.46 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.293 0.4395 0.6944 0.6814 0.6521 0.6429 0.6421 -12.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.76 1.25 1.51 1.80 1.50 1.54 1.16 -
P/RPS 3.24 2.34 3.62 10.06 8.75 9.80 7.10 -12.25%
P/EPS 27.16 -8.29 -387.18 204.55 64.10 57.89 62.37 -12.93%
EY 3.68 -12.06 -0.26 0.49 1.56 1.73 1.60 14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.71 0.54 0.66 0.57 0.59 0.45 22.07%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 16/06/06 30/05/05 28/05/04 29/05/03 29/05/02 25/05/01 -
Price 1.19 1.17 1.38 1.70 1.51 1.43 1.31 -
P/RPS 2.19 2.19 3.31 9.50 8.81 9.10 8.01 -19.42%
P/EPS 18.36 -7.76 -353.85 193.18 64.53 53.76 70.43 -20.06%
EY 5.45 -12.89 -0.28 0.52 1.55 1.86 1.42 25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.66 0.50 0.62 0.57 0.55 0.51 12.05%

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