[CIMB] YoY 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- 21.71%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 2,465,466 1,296,008 1,077,516 1,091,599 1,095,389 674,215 673,672 24.12%
PBT 916,392 463,366 205,911 409,141 430,376 173,740 192,675 29.66%
Tax -220,072 -109,731 -15,971 -139,476 -158,298 -50,823 -62,423 23.35%
NP 696,320 353,635 189,940 269,665 272,078 122,917 130,252 32.21%
-
NP to SH 660,340 323,706 150,286 269,665 272,078 122,917 130,252 31.05%
-
Tax Rate 24.02% 23.68% 7.76% 34.09% 36.78% 29.25% 32.40% -
Total Cost 1,769,146 942,373 887,576 821,934 823,311 551,298 543,420 21.73%
-
Net Worth 13,154,203 10,569,893 8,595,494 7,942,866 6,999,941 6,316,043 5,466,352 15.75%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 13,154,203 10,569,893 8,595,494 7,942,866 6,999,941 6,316,043 5,466,352 15.75%
NOSH 3,288,550 3,145,801 2,702,985 2,656,477 2,554,723 1,260,687 1,175,559 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 28.24% 27.29% 17.63% 24.70% 24.84% 18.23% 19.33% -
ROE 5.02% 3.06% 1.75% 3.40% 3.89% 1.95% 2.38% -
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 74.97 41.20 39.86 41.09 42.88 53.48 57.31 4.57%
EPS 19.30 10.29 5.55 7.20 10.65 9.75 11.08 9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.36 3.18 2.99 2.74 5.01 4.65 -2.47%
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 23.04 12.11 10.07 10.20 10.24 6.30 6.30 24.11%
EPS 6.17 3.03 1.40 2.52 2.54 1.15 1.22 30.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2295 0.988 0.8034 0.7424 0.6543 0.5904 0.5109 15.75%
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 15.61 14.44 12.67 11.83 8.07 15.33 10.47 6.87%
P/EPS 58.27 57.82 90.83 47.88 32.49 84.10 54.15 1.22%
EY 1.72 1.73 1.10 2.09 3.08 1.19 1.85 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.77 1.59 1.63 1.26 1.64 1.29 14.64%
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 14.01 15.17 13.55 11.05 8.77 7.22 13.35 0.80%
P/EPS 52.29 60.74 97.12 44.72 35.31 39.59 69.04 -4.52%
EY 1.91 1.65 1.03 2.24 2.83 2.53 1.45 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.86 1.70 1.52 1.37 0.77 1.65 8.07%

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