[CIMB] YoY 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- 145.4%
YoY- 121.35%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,296,008 1,077,516 1,091,599 1,095,389 674,215 673,672 612,248 13.30%
PBT 463,366 205,911 409,141 430,376 173,740 192,675 221,015 13.12%
Tax -109,731 -15,971 -139,476 -158,298 -50,823 -62,423 -69,350 7.94%
NP 353,635 189,940 269,665 272,078 122,917 130,252 151,665 15.14%
-
NP to SH 323,706 150,286 269,665 272,078 122,917 130,252 151,665 13.46%
-
Tax Rate 23.68% 7.76% 34.09% 36.78% 29.25% 32.40% 31.38% -
Total Cost 942,373 887,576 821,934 823,311 551,298 543,420 460,583 12.66%
-
Net Worth 10,569,893 8,595,494 7,942,866 6,999,941 6,316,043 5,466,352 5,020,147 13.20%
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 10,569,893 8,595,494 7,942,866 6,999,941 6,316,043 5,466,352 5,020,147 13.20%
NOSH 3,145,801 2,702,985 2,656,477 2,554,723 1,260,687 1,175,559 1,178,438 17.77%
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 27.29% 17.63% 24.70% 24.84% 18.23% 19.33% 24.77% -
ROE 3.06% 1.75% 3.40% 3.89% 1.95% 2.38% 3.02% -
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 41.20 39.86 41.09 42.88 53.48 57.31 51.95 -3.78%
EPS 10.29 5.55 7.20 10.65 9.75 11.08 12.87 -3.65%
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 12.09 10.05 10.18 10.22 6.29 6.28 5.71 13.31%
EPS 3.02 1.40 2.52 2.54 1.15 1.21 1.41 13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9858 0.8017 0.7408 0.6529 0.5891 0.5098 0.4682 13.20%
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 14.44 12.67 11.83 8.07 15.33 10.47 21.17 -6.17%
P/EPS 57.82 90.83 47.88 32.49 84.10 54.15 85.47 -6.30%
EY 1.73 1.10 2.09 3.08 1.19 1.85 1.17 6.73%
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 15.17 13.55 11.05 8.77 7.22 13.35 19.06 -3.73%
P/EPS 60.74 97.12 44.72 35.31 39.59 69.04 76.92 -3.85%
EY 1.65 1.03 2.24 2.83 2.53 1.45 1.30 4.05%
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