[CIMB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 245.4%
YoY- 56.24%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,541,837 2,229,288 1,875,579 1,848,453 1,310,493 1,364,921 1,224,449 12.93%
PBT 916,166 727,951 626,119 615,355 346,565 427,403 447,617 12.67%
Tax -211,165 -151,802 -276,483 -232,408 -101,469 -138,963 -142,043 6.82%
NP 705,001 576,149 349,636 382,947 245,096 288,440 305,574 14.94%
-
NP to SH 648,843 468,616 349,636 382,947 245,096 288,440 305,574 13.36%
-
Tax Rate 23.05% 20.85% 44.16% 37.77% 29.28% 32.51% 31.73% -
Total Cost 1,836,836 1,653,139 1,525,943 1,465,506 1,065,397 1,076,481 918,875 12.23%
-
Net Worth 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 5,465,550 5,018,293 13.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 5,465,550 5,018,293 13.21%
NOSH 3,146,658 2,704,073 2,654,909 2,552,980 1,261,430 1,175,387 1,178,003 17.78%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 27.74% 25.84% 18.64% 20.72% 18.70% 21.13% 24.96% -
ROE 6.14% 5.45% 4.40% 5.47% 3.88% 5.28% 6.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 80.78 82.44 70.65 72.40 103.89 116.13 103.94 -4.11%
EPS 20.62 17.32 13.17 15.00 19.43 24.54 25.94 -3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.18 2.99 2.74 5.01 4.65 4.26 -3.87%
Adjusted Per Share Value based on latest NOSH - 2,554,723
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.69 20.78 17.48 17.23 12.21 12.72 11.41 12.94%
EPS 6.05 4.37 3.26 3.57 2.28 2.69 2.85 13.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9854 0.8015 0.7399 0.652 0.589 0.5094 0.4677 13.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.95 5.05 4.86 3.46 8.20 6.00 11.00 -
P/RPS 7.37 6.13 6.88 4.78 7.89 5.17 10.58 -5.84%
P/EPS 28.86 29.14 36.90 23.07 42.20 24.45 42.41 -6.21%
EY 3.47 3.43 2.71 4.34 2.37 4.09 2.36 6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.59 1.63 1.26 1.64 1.29 2.58 -6.08%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 27/08/04 20/08/03 29/08/02 23/08/01 25/08/00 -
Price 6.25 5.40 4.54 3.76 3.86 7.65 9.90 -
P/RPS 7.74 6.55 6.43 5.19 3.72 6.59 9.52 -3.38%
P/EPS 30.31 31.16 34.47 25.07 19.87 31.17 38.16 -3.76%
EY 3.30 3.21 2.90 3.99 5.03 3.21 2.62 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.70 1.52 1.37 0.77 1.65 2.32 -3.61%

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