[CIMB] QoQ 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,037,376 1,091,599 1,039,069 879,365 850,749 1,095,389 753,064 23.73%
PBT 257,928 409,141 365,533 366,561 258,951 430,376 184,979 24.73%
Tax -113,272 -139,476 -143,961 -121,552 -104,607 -158,298 -74,110 32.58%
NP 144,656 269,665 221,572 245,009 154,344 272,078 110,869 19.34%
-
NP to SH 144,656 269,665 221,572 245,009 154,344 272,078 110,869 19.34%
-
Tax Rate 43.92% 34.09% 39.38% 33.16% 40.40% 36.78% 40.06% -
Total Cost 892,720 821,934 817,497 634,356 696,405 823,311 642,195 24.48%
-
Net Worth 8,159,447 7,942,866 7,968,120 7,452,356 7,155,019 6,999,941 6,616,375 14.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 255,217 - - - -
Div Payout % - - - 104.17% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 8,159,447 7,942,866 7,968,120 7,452,356 7,155,019 6,999,941 6,616,375 14.95%
NOSH 2,657,800 2,656,477 2,647,216 2,552,176 2,555,364 2,554,723 2,554,585 2.66%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.94% 24.70% 21.32% 27.86% 18.14% 24.84% 14.72% -
ROE 1.77% 3.40% 2.78% 3.29% 2.16% 3.89% 1.68% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.03 41.09 39.25 34.46 33.29 42.88 29.48 20.51%
EPS 5.44 7.20 8.37 9.60 6.04 10.65 4.34 16.20%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.07 2.99 3.01 2.92 2.80 2.74 2.59 11.96%
Adjusted Per Share Value based on latest NOSH - 2,552,176
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.68 10.18 9.69 8.20 7.94 10.22 7.03 23.69%
EPS 1.35 2.52 2.07 2.29 1.44 2.54 1.03 19.70%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 0.7612 0.741 0.7433 0.6952 0.6675 0.653 0.6172 14.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.50 4.86 5.20 4.10 3.68 3.46 2.90 -
P/RPS 11.53 11.83 13.25 11.90 11.05 8.07 9.84 11.11%
P/EPS 82.68 47.88 62.13 42.71 60.93 32.49 66.82 15.21%
EY 1.21 2.09 1.61 2.34 1.64 3.08 1.50 -13.31%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 1.47 1.63 1.73 1.40 1.31 1.26 1.12 19.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 27/08/04 17/05/04 27/02/04 13/11/03 20/08/03 21/05/03 -
Price 4.84 4.54 4.46 5.25 4.18 3.76 2.95 -
P/RPS 12.40 11.05 11.36 15.24 12.56 8.77 10.01 15.29%
P/EPS 88.93 44.72 53.29 54.69 69.21 35.31 67.97 19.56%
EY 1.12 2.24 1.88 1.83 1.44 2.83 1.47 -16.53%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.58 1.52 1.48 1.80 1.49 1.37 1.14 24.23%

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