[CIMB] YoY TTM 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- -0.35%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 8,985,132 6,392,571 4,722,980 4,409,911 3,578,567 2,828,631 2,747,148 21.82%
PBT 3,685,803 2,002,043 1,309,967 1,202,881 1,240,867 747,575 515,568 38.77%
Tax -771,628 -393,168 -348,620 -325,061 -458,567 -182,131 -173,471 28.22%
NP 2,914,175 1,608,875 961,347 877,820 782,300 565,444 342,097 42.88%
-
NP to SH 2,793,273 1,504,428 826,824 877,820 782,300 565,444 342,097 41.88%
-
Tax Rate 20.94% 19.64% 26.61% 27.02% 36.96% 24.36% 33.65% -
Total Cost 6,070,957 4,783,696 3,761,633 3,532,091 2,796,267 2,263,187 2,405,051 16.67%
-
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 842,734 463,147 407,320 399,188 255,217 127,509 704 225.67%
Div Payout % 30.17% 30.79% 49.26% 45.47% 32.62% 22.55% 0.21% -
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 32.43% 25.17% 20.35% 19.91% 21.86% 19.99% 12.45% -
ROE 17.74% 13.06% 7.56% 11.00% 10.50% 8.70% 6.36% -
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 266.55 207.04 173.93 165.71 140.22 110.92 234.09 2.18%
EPS 82.86 48.72 30.45 32.99 30.65 22.17 29.15 19.00%
DPS 25.00 15.00 15.00 15.00 10.00 5.00 0.06 173.16%
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 83.75 59.58 44.02 41.10 33.35 26.36 25.61 21.82%
EPS 26.04 14.02 7.71 8.18 7.29 5.27 3.19 41.87%
DPS 7.85 4.32 3.80 3.72 2.38 1.19 0.01 203.56%
NAPS 1.4673 1.0734 1.02 0.7441 0.6946 0.6061 0.501 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 4.13 3.74 3.28 2.84 2.92 2.92 3.16 4.56%
P/EPS 13.27 15.91 18.72 14.25 13.38 14.61 25.39 -10.24%
EY 7.53 6.29 5.34 7.02 7.48 6.84 3.94 11.39%
DY 2.27 1.94 2.63 3.19 2.44 1.54 0.01 146.88%
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 3.86 4.52 3.36 2.81 3.74 2.67 3.74 0.52%
P/EPS 12.43 19.19 19.21 14.13 17.13 13.35 30.02 -13.66%
EY 8.04 5.21 5.20 7.08 5.84 7.49 3.33 15.81%
DY 2.43 1.60 2.56 3.22 1.90 1.69 0.01 149.70%
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