[BIMB] YoY TTM 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- -4.28%
YoY- -886.27%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,623,312 1,368,376 1,125,115 1,167,164 811,695 437,377 441,016 18.97%
PBT 377,655 315,193 -340,241 -443,567 86,308 147,864 113,572 17.37%
Tax -120,033 -6,668 -39,751 -55,578 -19,415 -62,266 -51,978 11.80%
NP 257,622 308,525 -379,992 -499,145 66,893 85,598 61,594 21.01%
-
NP to SH 135,879 163,654 -459,156 -515,657 65,583 85,598 61,594 11.12%
-
Tax Rate 31.78% 2.12% - - 22.50% 42.11% 45.77% -
Total Cost 1,365,690 1,059,851 1,505,107 1,666,309 744,802 351,779 379,422 18.61%
-
Net Worth 1,399,899 1,112,849 613,624 1,250,058 1,568,714 1,538,958 1,467,902 -0.63%
Dividend
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 16,029 - - - - 47,825 27,892 -7.11%
Div Payout % 11.80% - - - - 55.87% 45.29% -
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 1,399,899 1,112,849 613,624 1,250,058 1,568,714 1,538,958 1,467,902 -0.63%
NOSH 1,068,625 890,279 562,958 563,089 564,285 563,720 562,414 8.93%
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 15.87% 22.55% -33.77% -42.77% 8.24% 19.57% 13.97% -
ROE 9.71% 14.71% -74.83% -41.25% 4.18% 5.56% 4.20% -
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 151.91 153.70 199.86 207.28 143.84 77.59 78.41 9.21%
EPS 12.72 18.38 -81.56 -91.58 11.62 15.18 10.95 2.01%
DPS 1.50 0.00 0.00 0.00 0.00 8.50 5.00 -14.82%
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 71.62 60.37 49.64 51.50 35.81 19.30 19.46 18.97%
EPS 6.00 7.22 -20.26 -22.75 2.89 3.78 2.72 11.12%
DPS 0.71 0.00 0.00 0.00 0.00 2.11 1.23 -7.06%
NAPS 0.6177 0.491 0.2707 0.5515 0.6921 0.679 0.6477 -0.63%
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 0.83 0.88 0.60 0.52 1.20 2.20 1.80 -9.80%
P/EPS 9.91 7.34 -1.47 -1.18 14.80 11.26 12.87 -3.42%
EY 10.09 13.62 -67.97 -84.79 6.76 8.88 7.77 3.54%
DY 1.19 0.00 0.00 0.00 0.00 4.97 3.55 -13.55%
P/NAPS 0.96 1.08 1.10 0.49 0.62 0.63 0.54 7.97%
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 0.83 0.77 0.84 0.57 1.10 2.40 1.89 -10.38%
P/EPS 9.91 6.47 -2.06 -1.30 13.59 12.25 13.51 -4.04%
EY 10.09 15.45 -48.55 -76.95 7.36 8.16 7.40 4.22%
DY 1.19 0.00 0.00 0.00 0.00 4.57 3.38 -12.99%
P/NAPS 0.96 0.95 1.54 0.54 0.57 0.68 0.57 7.19%

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