[CIMB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -46.36%
YoY- -6.28%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,458,162 1,663,195 1,183,543 1,037,376 850,749 728,744 688,680 23.61%
PBT 1,205,268 494,098 374,841 257,928 258,951 208,891 149,811 41.53%
Tax -139,756 -51,670 -83,926 -113,272 -104,607 -67,647 -40,879 22.72%
NP 1,065,512 442,428 290,915 144,656 154,344 141,244 108,932 46.21%
-
NP to SH 1,031,835 408,183 245,517 144,656 154,344 141,244 108,932 45.43%
-
Tax Rate 11.60% 10.46% 22.39% 43.92% 40.40% 32.38% 27.29% -
Total Cost 1,392,650 1,220,767 892,628 892,720 696,405 587,500 579,748 15.71%
-
Net Worth 14,793,438 11,275,508 8,681,264 8,159,447 7,155,019 6,526,798 5,546,483 17.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 14,793,438 11,275,508 8,681,264 8,159,447 7,155,019 6,526,798 5,546,483 17.75%
NOSH 3,369,803 3,149,583 2,712,894 2,657,800 2,555,364 2,549,530 1,175,102 19.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 43.35% 26.60% 24.58% 13.94% 18.14% 19.38% 15.82% -
ROE 6.97% 3.62% 2.83% 1.77% 2.16% 2.16% 1.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 72.95 52.81 43.63 39.03 33.29 28.58 58.61 3.71%
EPS 30.62 12.94 9.05 5.44 6.04 5.54 9.27 22.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 3.58 3.20 3.07 2.80 2.56 4.72 -1.20%
Adjusted Per Share Value based on latest NOSH - 2,657,800
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.93 15.52 11.04 9.68 7.94 6.80 6.42 23.62%
EPS 9.63 3.81 2.29 1.35 1.44 1.32 1.02 45.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.0519 0.8098 0.7612 0.6675 0.6089 0.5174 17.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 10.70 6.65 5.60 4.50 3.68 3.02 7.05 -
P/RPS 14.67 12.59 12.84 11.53 11.05 10.57 12.03 3.36%
P/EPS 34.94 51.31 61.88 82.68 60.93 54.51 76.05 -12.15%
EY 2.86 1.95 1.62 1.21 1.64 1.83 1.31 13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.86 1.75 1.47 1.31 1.18 1.49 8.56%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 17/11/06 17/11/05 19/11/04 13/11/03 08/01/03 15/11/01 -
Price 10.70 7.20 5.35 4.84 4.18 3.12 7.40 -
P/RPS 14.67 13.63 12.26 12.40 12.56 10.92 12.63 2.52%
P/EPS 34.94 55.56 59.12 88.93 69.21 56.32 79.83 -12.85%
EY 2.86 1.80 1.69 1.12 1.44 1.78 1.25 14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.01 1.67 1.58 1.49 1.22 1.57 7.62%

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