[BIMB] YoY TTM 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- -9.57%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,130,655 1,231,296 946,832 441,886 428,630 360,582 333,138 22.57%
PBT -217,890 -515,627 78,682 137,892 115,545 72,482 71,185 -
Tax -20,197 -60,322 -18,957 -60,483 -55,768 -36,726 -36,187 -9.25%
NP -238,087 -575,949 59,725 77,409 59,777 35,756 34,998 -
-
NP to SH -337,811 -598,324 58,415 77,409 59,777 27,488 28,893 -
-
Tax Rate - - 24.09% 43.86% 48.27% 50.67% 50.84% -
Total Cost 1,368,742 1,807,245 887,107 364,477 368,853 324,826 298,140 28.90%
-
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 - - - 47,825 27,892 17,448 16,130 -
Div Payout % - - - 61.78% 46.66% 63.48% 55.83% -
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 -21.06% -46.78% 6.31% 17.52% 13.95% 9.92% 10.51% -
ROE -50.87% -60.06% 3.71% 5.01% 4.04% 1.89% 1.99% -
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 200.90 218.77 167.24 78.40 76.28 64.09 59.06 22.62%
EPS -60.02 -106.31 10.32 13.73 10.64 4.89 5.12 -
DPS 0.00 0.00 0.00 8.50 5.00 3.10 2.88 -
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 49.89 54.33 41.78 19.50 18.91 15.91 14.70 22.57%
EPS -14.90 -26.40 2.58 3.42 2.64 1.21 1.27 -
DPS 0.00 0.00 0.00 2.11 1.23 0.77 0.71 -
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 0.88 0.57 0.90 2.30 1.97 2.40 1.96 -12.48%
P/EPS -2.93 -1.18 14.63 13.11 14.10 31.52 22.64 -
EY -34.10 -85.04 6.83 7.63 7.09 3.17 4.42 -
DY 0.00 0.00 0.00 4.72 3.33 2.01 2.48 -
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 0.59 0.53 0.83 2.17 1.98 2.23 2.22 -19.80%
P/EPS -1.98 -1.10 13.37 12.38 14.19 29.27 25.57 -
EY -50.44 -90.86 7.48 8.08 7.04 3.42 3.91 -
DY 0.00 0.00 0.00 5.00 3.31 2.17 2.20 -
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