[CIMB] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.71%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,151,772 1,241,867 1,037,376 1,091,599 1,039,069 879,365 850,749 22.35%
PBT 522,040 170,279 257,928 409,141 365,533 366,561 258,951 59.51%
Tax -203,711 71,648 -113,272 -139,476 -143,961 -121,552 -104,607 55.88%
NP 318,329 241,927 144,656 269,665 221,572 245,009 154,344 61.95%
-
NP to SH 318,329 241,927 144,656 269,665 221,572 245,009 154,344 61.95%
-
Tax Rate 39.02% -42.08% 43.92% 34.09% 39.38% 33.16% 40.40% -
Total Cost 833,443 999,940 892,720 821,934 817,497 634,356 696,405 12.70%
-
Net Worth 8,775,000 7,983,760 8,159,447 7,942,866 7,968,120 7,452,356 7,155,019 14.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 399,188 - - - 255,217 - -
Div Payout % - 165.00% - - - 104.17% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 8,775,000 7,983,760 8,159,447 7,942,866 7,968,120 7,452,356 7,155,019 14.56%
NOSH 2,700,000 2,661,253 2,657,800 2,656,477 2,647,216 2,552,176 2,555,364 3.73%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 27.64% 19.48% 13.94% 24.70% 21.32% 27.86% 18.14% -
ROE 3.63% 3.03% 1.77% 3.40% 2.78% 3.29% 2.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.66 46.66 39.03 41.09 39.25 34.46 33.29 17.96%
EPS 11.82 9.09 5.44 7.20 8.37 9.60 6.04 56.39%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.25 3.00 3.07 2.99 3.01 2.92 2.80 10.43%
Adjusted Per Share Value based on latest NOSH - 2,656,477
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.74 11.59 9.68 10.18 9.69 8.20 7.94 22.28%
EPS 2.97 2.26 1.35 2.52 2.07 2.29 1.44 61.95%
DPS 0.00 3.72 0.00 0.00 0.00 2.38 0.00 -
NAPS 0.8186 0.7448 0.7612 0.741 0.7433 0.6952 0.6675 14.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.58 4.70 4.50 4.86 5.20 4.10 3.68 -
P/RPS 10.74 10.07 11.53 11.83 13.25 11.90 11.05 -1.87%
P/EPS 38.85 51.70 82.68 47.88 62.13 42.71 60.93 -25.89%
EY 2.57 1.93 1.21 2.09 1.61 2.34 1.64 34.87%
DY 0.00 3.19 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 1.41 1.57 1.47 1.63 1.73 1.40 1.31 5.02%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 11/05/05 28/02/05 19/11/04 27/08/04 17/05/04 27/02/04 13/11/03 -
Price 4.72 4.66 4.84 4.54 4.46 5.25 4.18 -
P/RPS 11.06 9.99 12.40 11.05 11.36 15.24 12.56 -8.12%
P/EPS 40.03 51.26 88.93 44.72 53.29 54.69 69.21 -30.55%
EY 2.50 1.95 1.12 2.24 1.88 1.83 1.44 44.40%
DY 0.00 3.22 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 1.45 1.55 1.58 1.52 1.48 1.80 1.49 -1.79%

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