[CIMB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -21.1%
YoY- -8.7%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 9,136,642 5,083,674 4,458,576 3,751,158 3,696,906 2,620,986 2,729,842 22.29%
PBT 3,483,962 1,832,332 1,455,902 1,252,238 1,230,710 693,130 854,806 26.37%
Tax -793,900 -422,330 -303,604 -552,966 -464,816 -202,938 -277,926 19.10%
NP 2,690,062 1,410,002 1,152,298 699,272 765,894 490,192 576,880 29.23%
-
NP to SH 2,551,374 1,297,686 937,232 699,272 765,894 490,192 576,880 28.10%
-
Tax Rate 22.79% 23.05% 20.85% 44.16% 37.77% 29.28% 32.51% -
Total Cost 6,446,580 3,673,672 3,306,278 3,051,886 2,931,012 2,130,794 2,152,962 20.04%
-
Net Worth 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 5,465,550 17.11%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,644,350 - - - - - - -
Div Payout % 64.45% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 5,465,550 17.11%
NOSH 3,288,700 3,146,658 2,704,073 2,654,909 2,552,980 1,261,430 1,175,387 18.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 29.44% 27.74% 25.84% 18.64% 20.72% 18.70% 21.13% -
ROE 18.08% 12.27% 10.90% 8.81% 10.95% 7.76% 10.55% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 277.82 161.56 164.88 141.29 144.81 207.78 232.25 3.02%
EPS 77.58 41.24 34.64 26.34 30.00 38.86 49.08 7.92%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.36 3.18 2.99 2.74 5.01 4.65 -1.33%
Adjusted Per Share Value based on latest NOSH - 2,656,477
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 85.41 47.52 41.68 35.07 34.56 24.50 25.52 22.29%
EPS 23.85 12.13 8.76 6.54 7.16 4.58 5.39 28.11%
DPS 15.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3189 0.9884 0.8039 0.7421 0.6539 0.5908 0.5109 17.11%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 11.70 5.95 5.05 4.86 3.46 8.20 6.00 -
P/RPS 4.21 3.68 3.06 3.44 2.39 3.95 2.58 8.49%
P/EPS 15.08 14.43 14.57 18.45 11.53 21.10 12.22 3.56%
EY 6.63 6.93 6.86 5.42 8.67 4.74 8.18 -3.43%
DY 4.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 1.77 1.59 1.63 1.26 1.64 1.29 13.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 29/08/05 27/08/04 20/08/03 29/08/02 23/08/01 -
Price 10.50 6.25 5.40 4.54 3.76 3.86 7.65 -
P/RPS 3.78 3.87 3.28 3.21 2.60 1.86 3.29 2.33%
P/EPS 13.53 15.16 15.58 17.24 12.53 9.93 15.59 -2.33%
EY 7.39 6.60 6.42 5.80 7.98 10.07 6.42 2.37%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.86 1.70 1.52 1.37 0.77 1.65 6.80%

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