[CIMB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 67.24%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,958,649 2,187,538 1,310,149 1,241,867 879,365 789,394 693,547 18.88%
PBT 738,554 591,778 207,175 170,279 366,561 192,119 -61,646 -
Tax -234,922 -130,333 -45,012 71,648 -121,552 -19,639 61,646 -
NP 503,632 461,445 162,163 241,927 245,009 172,480 0 -
-
NP to SH 485,751 447,401 112,692 241,927 245,009 172,480 -55,275 -
-
Tax Rate 31.81% 22.02% 21.73% -42.08% 33.16% 10.22% - -
Total Cost 1,455,017 1,726,093 1,147,986 999,940 634,356 616,914 693,547 13.13%
-
Net Worth 15,742,275 11,516,922 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 19.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 842,734 463,147 407,320 399,188 255,217 127,509 70,414 51.21%
Div Payout % 173.49% 103.52% 361.45% 165.00% 104.17% 73.93% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 15,742,275 11,516,922 10,943,343 7,983,760 7,452,356 6,502,990 5,374,936 19.60%
NOSH 3,370,936 3,087,646 2,715,469 2,661,253 2,552,176 2,550,192 1,173,566 19.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 25.71% 21.09% 12.38% 19.48% 27.86% 21.85% 0.00% -
ROE 3.09% 3.88% 1.03% 3.03% 3.29% 2.65% -1.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 58.10 70.85 48.25 46.66 34.46 30.95 59.10 -0.28%
EPS 14.41 14.39 4.15 9.09 9.60 6.80 -4.71 -
DPS 25.00 15.00 15.00 15.00 10.00 5.00 6.00 26.83%
NAPS 4.67 3.73 4.03 3.00 2.92 2.55 4.58 0.32%
Adjusted Per Share Value based on latest NOSH - 2,661,253
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.27 20.41 12.22 11.59 8.20 7.36 6.47 18.87%
EPS 4.53 4.17 1.05 2.26 2.29 1.61 -0.52 -
DPS 7.86 4.32 3.80 3.72 2.38 1.19 0.66 51.08%
NAPS 1.4685 1.0744 1.0209 0.7448 0.6952 0.6066 0.5014 19.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.00 7.75 5.70 4.70 4.10 3.24 7.40 -
P/RPS 18.93 10.94 11.81 10.07 11.90 10.47 12.52 7.12%
P/EPS 76.34 53.49 137.35 51.70 42.71 47.90 -157.11 -
EY 1.31 1.87 0.73 1.93 2.34 2.09 -0.64 -
DY 2.27 1.94 2.63 3.19 2.44 1.54 0.81 18.72%
P/NAPS 2.36 2.08 1.41 1.57 1.40 1.27 1.62 6.46%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 01/03/07 02/03/06 28/02/05 27/02/04 19/03/03 01/03/02 -
Price 10.30 9.35 5.85 4.66 5.25 2.96 8.75 -
P/RPS 17.73 13.20 12.12 9.99 15.24 9.56 14.81 3.04%
P/EPS 71.48 64.53 140.96 51.26 54.69 43.76 -185.77 -
EY 1.40 1.55 0.71 1.95 1.83 2.28 -0.54 -
DY 2.43 1.60 2.56 3.22 1.90 1.69 0.69 23.33%
P/NAPS 2.21 2.51 1.45 1.55 1.80 1.16 1.91 2.46%

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