[CIMB] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -9.57%
YoY- 99.85%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,102,855 1,245,830 1,151,772 1,039,069 753,064 636,278 691,249 20.36%
PBT 825,589 452,801 522,040 365,533 184,979 172,825 234,728 23.30%
Tax -176,878 -101,434 -203,711 -143,961 -74,110 -50,646 -76,540 14.97%
NP 648,711 351,367 318,329 221,572 110,869 122,179 158,188 26.50%
-
NP to SH 615,347 325,138 318,329 221,572 110,869 122,179 158,188 25.39%
-
Tax Rate 21.42% 22.40% 39.02% 39.38% 40.06% 29.30% 32.61% -
Total Cost 1,454,144 894,463 833,443 817,497 642,195 514,099 533,061 18.19%
-
Net Worth 12,737,973 10,680,861 8,775,000 7,968,120 6,616,375 6,090,230 5,327,819 15.62%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 12,737,973 10,680,861 8,775,000 7,968,120 6,616,375 6,090,230 5,327,819 15.62%
NOSH 3,216,659 3,141,429 2,700,000 2,647,216 2,554,585 1,247,997 1,176,118 18.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 30.85% 28.20% 27.64% 21.32% 14.72% 19.20% 22.88% -
ROE 4.83% 3.04% 3.63% 2.78% 1.68% 2.01% 2.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 65.37 39.66 42.66 39.25 29.48 50.98 58.77 1.78%
EPS 19.13 10.35 11.82 8.37 4.34 9.79 13.45 6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.40 3.25 3.01 2.59 4.88 4.53 -2.21%
Adjusted Per Share Value based on latest NOSH - 2,647,216
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.60 11.61 10.74 9.68 7.02 5.93 6.44 20.37%
EPS 5.74 3.03 2.97 2.07 1.03 1.14 1.47 25.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1873 0.9955 0.8179 0.7427 0.6167 0.5676 0.4966 15.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.95 6.30 4.58 5.20 2.90 9.55 6.40 -
P/RPS 15.22 15.89 10.74 13.25 9.84 18.73 10.89 5.73%
P/EPS 52.01 60.87 38.85 62.13 66.82 97.55 47.58 1.49%
EY 1.92 1.64 2.57 1.61 1.50 1.03 2.10 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 1.85 1.41 1.73 1.12 1.96 1.41 10.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/05/07 05/06/06 11/05/05 17/05/04 21/05/03 13/05/02 16/05/01 -
Price 12.00 6.15 4.72 4.46 2.95 9.35 5.50 -
P/RPS 18.36 15.51 11.06 11.36 10.01 18.34 9.36 11.87%
P/EPS 62.73 59.42 40.03 53.29 67.97 95.51 40.89 7.38%
EY 1.59 1.68 2.50 1.88 1.47 1.05 2.45 -6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.81 1.45 1.48 1.14 1.92 1.21 16.52%

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