[CIMB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 58.74%
YoY- 42.05%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,187,538 1,310,149 1,241,867 879,365 789,394 693,547 463,126 29.51%
PBT 591,778 207,175 170,279 366,561 192,119 -61,646 116,017 31.18%
Tax -130,333 -45,012 71,648 -121,552 -19,639 61,646 -98,704 4.73%
NP 461,445 162,163 241,927 245,009 172,480 0 17,313 72.78%
-
NP to SH 447,401 112,692 241,927 245,009 172,480 -55,275 17,313 71.90%
-
Tax Rate 22.02% 21.73% -42.08% 33.16% 10.22% - 85.08% -
Total Cost 1,726,093 1,147,986 999,940 634,356 616,914 693,547 445,813 25.29%
-
Net Worth 11,516,922 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 5,181,823 14.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 463,147 407,320 399,188 255,217 127,509 70,414 70,661 36.78%
Div Payout % 103.52% 361.45% 165.00% 104.17% 73.93% 0.00% 408.14% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 11,516,922 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 5,181,823 14.23%
NOSH 3,087,646 2,715,469 2,661,253 2,552,176 2,550,192 1,173,566 1,177,687 17.41%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 21.09% 12.38% 19.48% 27.86% 21.85% 0.00% 3.74% -
ROE 3.88% 1.03% 3.03% 3.29% 2.65% -1.03% 0.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.85 48.25 46.66 34.46 30.95 59.10 39.33 10.30%
EPS 14.39 4.15 9.09 9.60 6.80 -4.71 1.47 46.23%
DPS 15.00 15.00 15.00 10.00 5.00 6.00 6.00 16.49%
NAPS 3.73 4.03 3.00 2.92 2.55 4.58 4.40 -2.71%
Adjusted Per Share Value based on latest NOSH - 2,552,176
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.39 12.21 11.57 8.20 7.36 6.46 4.32 29.50%
EPS 4.17 1.05 2.25 2.28 1.61 -0.52 0.16 72.14%
DPS 4.32 3.80 3.72 2.38 1.19 0.66 0.66 36.75%
NAPS 1.0734 1.02 0.7441 0.6946 0.6061 0.501 0.483 14.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 7.75 5.70 4.70 4.10 3.24 7.40 8.15 -
P/RPS 10.94 11.81 10.07 11.90 10.47 12.52 20.72 -10.09%
P/EPS 53.49 137.35 51.70 42.71 47.90 -157.11 554.39 -32.26%
EY 1.87 0.73 1.93 2.34 2.09 -0.64 0.18 47.68%
DY 1.94 2.63 3.19 2.44 1.54 0.81 0.74 17.41%
P/NAPS 2.08 1.41 1.57 1.40 1.27 1.62 1.85 1.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 02/03/06 28/02/05 27/02/04 19/03/03 01/03/02 26/02/01 -
Price 9.35 5.85 4.66 5.25 2.96 8.75 7.60 -
P/RPS 13.20 12.12 9.99 15.24 9.56 14.81 19.33 -6.15%
P/EPS 64.53 140.96 51.26 54.69 43.76 -185.77 516.98 -29.29%
EY 1.55 0.71 1.95 1.83 2.28 -0.54 0.19 41.86%
DY 1.60 2.56 3.22 1.90 1.69 0.69 0.79 12.47%
P/NAPS 2.51 1.45 1.55 1.80 1.16 1.91 1.73 6.39%

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