[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 49.11%
YoY- -6.11%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,412,831 2,229,288 1,151,772 4,154,822 2,912,955 1,875,579 1,039,069 120.80%
PBT 1,102,792 727,951 522,040 1,052,647 882,368 626,119 365,533 108.65%
Tax -235,728 -151,802 -203,711 -318,107 -389,755 -276,483 -143,961 38.88%
NP 867,064 576,149 318,329 734,540 492,613 349,636 221,572 148.12%
-
NP to SH 714,133 468,616 318,329 734,540 492,613 349,636 221,572 118.03%
-
Tax Rate 21.38% 20.85% 39.02% 30.22% 44.17% 44.16% 39.38% -
Total Cost 2,545,767 1,653,139 833,443 3,420,282 2,420,342 1,525,943 817,497 113.10%
-
Net Worth 8,685,768 8,598,955 8,775,000 9,868,324 8,164,542 7,938,180 7,968,120 5.91%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 398,988 - - - -
Div Payout % - - - 54.32% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,685,768 8,598,955 8,775,000 9,868,324 8,164,542 7,938,180 7,968,120 5.91%
NOSH 2,714,302 2,704,073 2,700,000 2,659,925 2,659,460 2,654,909 2,647,216 1.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.41% 25.84% 27.64% 17.68% 16.91% 18.64% 21.32% -
ROE 8.22% 5.45% 3.63% 7.44% 6.03% 4.40% 2.78% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 125.74 82.44 42.66 156.20 109.53 70.65 39.25 117.16%
EPS 26.31 17.32 11.82 27.61 18.52 13.17 8.37 114.43%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.20 3.18 3.25 3.71 3.07 2.99 3.01 4.16%
Adjusted Per Share Value based on latest NOSH - 2,661,253
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.84 20.80 10.74 38.76 27.17 17.50 9.69 120.86%
EPS 6.66 4.37 2.97 6.85 4.60 3.26 2.07 117.78%
DPS 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
NAPS 0.8103 0.8022 0.8186 0.9206 0.7616 0.7405 0.7433 5.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.60 5.05 4.58 4.70 4.50 4.86 5.20 -
P/RPS 4.45 6.13 10.74 3.01 4.11 6.88 13.25 -51.65%
P/EPS 21.28 29.14 38.85 17.02 24.29 36.90 62.13 -51.01%
EY 4.70 3.43 2.57 5.88 4.12 2.71 1.61 104.12%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 1.75 1.59 1.41 1.27 1.47 1.63 1.73 0.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 29/08/05 11/05/05 28/02/05 19/11/04 27/08/04 17/05/04 -
Price 5.35 5.40 4.72 4.66 4.84 4.54 4.46 -
P/RPS 4.25 6.55 11.06 2.98 4.42 6.43 11.36 -48.04%
P/EPS 20.33 31.16 40.03 16.87 26.13 34.47 53.29 -47.36%
EY 4.92 3.21 2.50 5.93 3.83 2.90 1.88 89.79%
DY 0.00 0.00 0.00 3.22 0.00 0.00 0.00 -
P/NAPS 1.67 1.70 1.45 1.26 1.58 1.52 1.48 8.37%

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