[CIMB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 73.35%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 8,069,024 8,411,420 4,983,320 4,607,088 4,156,276 3,012,256 2,545,112 21.18%
PBT 2,995,064 3,302,356 1,811,204 2,088,160 1,462,132 739,916 691,300 27.65%
Tax -730,872 -707,512 -405,736 -814,844 -575,844 -296,440 -202,584 23.81%
NP 2,264,192 2,594,844 1,405,468 1,273,316 886,288 443,476 488,716 29.08%
-
NP to SH 2,141,332 2,461,388 1,300,552 1,273,316 886,288 443,476 488,716 27.89%
-
Tax Rate 24.40% 21.42% 22.40% 39.02% 39.38% 40.06% 29.30% -
Total Cost 5,804,832 5,816,576 3,577,852 3,333,772 3,269,988 2,568,780 2,056,396 18.86%
-
Net Worth 15,848,010 12,737,973 10,680,861 8,775,000 7,968,120 6,616,375 6,090,230 17.26%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 15,848,010 12,737,973 10,680,861 8,775,000 7,968,120 6,616,375 6,090,230 17.26%
NOSH 3,364,758 3,216,659 3,141,429 2,700,000 2,647,216 2,554,585 1,247,997 17.95%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 28.06% 30.85% 28.20% 27.64% 21.32% 14.72% 19.20% -
ROE 13.51% 19.32% 12.18% 14.51% 11.12% 6.70% 8.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 239.81 261.50 158.63 170.63 157.01 117.92 203.94 2.73%
EPS 63.64 76.52 41.40 47.28 33.48 17.36 39.16 8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.71 3.96 3.40 3.25 3.01 2.59 4.88 -0.58%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 75.43 78.63 46.59 43.07 38.85 28.16 23.79 21.18%
EPS 20.02 23.01 12.16 11.90 8.29 4.15 4.57 27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4815 1.1908 0.9985 0.8203 0.7449 0.6185 0.5693 17.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 9.95 9.95 6.30 4.58 5.20 2.90 9.55 -
P/RPS 4.15 3.81 3.97 2.68 3.31 2.46 4.68 -1.98%
P/EPS 15.63 13.00 15.22 9.71 15.53 16.71 24.39 -7.14%
EY 6.40 7.69 6.57 10.30 6.44 5.99 4.10 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.51 1.85 1.41 1.73 1.12 1.96 1.23%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 09/05/08 07/05/07 05/06/06 11/05/05 17/05/04 21/05/03 13/05/02 -
Price 9.90 12.00 6.15 4.72 4.46 2.95 9.35 -
P/RPS 4.13 4.59 3.88 2.77 2.84 2.50 4.58 -1.70%
P/EPS 15.56 15.68 14.86 10.01 13.32 16.99 23.88 -6.88%
EY 6.43 6.38 6.73 9.99 7.51 5.88 4.19 7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 3.03 1.81 1.45 1.48 1.14 1.92 1.50%

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