[CIMB] QoQ 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,183,543 1,077,516 1,151,772 1,241,867 1,037,376 1,091,599 1,039,069 9.05%
PBT 374,841 205,911 522,040 170,279 257,928 409,141 365,533 1.68%
Tax -83,926 -15,971 -203,711 71,648 -113,272 -139,476 -143,961 -30.19%
NP 290,915 189,940 318,329 241,927 144,656 269,665 221,572 19.88%
-
NP to SH 245,517 150,286 318,329 241,927 144,656 269,665 221,572 7.07%
-
Tax Rate 22.39% 7.76% 39.02% -42.08% 43.92% 34.09% 39.38% -
Total Cost 892,628 887,576 833,443 999,940 892,720 821,934 817,497 6.03%
-
Net Worth 8,681,264 8,595,494 8,775,000 7,983,760 8,159,447 7,942,866 7,968,120 5.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 399,188 - - - -
Div Payout % - - - 165.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 8,681,264 8,595,494 8,775,000 7,983,760 8,159,447 7,942,866 7,968,120 5.87%
NOSH 2,712,894 2,702,985 2,700,000 2,661,253 2,657,800 2,656,477 2,647,216 1.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 24.58% 17.63% 27.64% 19.48% 13.94% 24.70% 21.32% -
ROE 2.83% 1.75% 3.63% 3.03% 1.77% 3.40% 2.78% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.63 39.86 42.66 46.66 39.03 41.09 39.25 7.30%
EPS 9.05 5.55 11.82 9.09 5.44 7.20 8.37 5.34%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.20 3.18 3.25 3.00 3.07 2.99 3.01 4.16%
Adjusted Per Share Value based on latest NOSH - 2,661,253
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.04 10.05 10.74 11.59 9.68 10.18 9.69 9.07%
EPS 2.29 1.40 2.97 2.26 1.35 2.52 2.07 6.95%
DPS 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
NAPS 0.8099 0.8019 0.8186 0.7448 0.7612 0.741 0.7433 5.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.60 5.05 4.58 4.70 4.50 4.86 5.20 -
P/RPS 12.84 12.67 10.74 10.07 11.53 11.83 13.25 -2.07%
P/EPS 61.88 90.83 38.85 51.70 82.68 47.88 62.13 -0.26%
EY 1.62 1.10 2.57 1.93 1.21 2.09 1.61 0.41%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 1.75 1.59 1.41 1.57 1.47 1.63 1.73 0.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 29/08/05 11/05/05 28/02/05 19/11/04 27/08/04 17/05/04 -
Price 5.35 5.40 4.72 4.66 4.84 4.54 4.46 -
P/RPS 12.26 13.55 11.06 9.99 12.40 11.05 11.36 5.20%
P/EPS 59.12 97.12 40.03 51.26 88.93 44.72 53.29 7.15%
EY 1.69 1.03 2.50 1.95 1.12 2.24 1.88 -6.85%
DY 0.00 0.00 0.00 3.22 0.00 0.00 0.00 -
P/NAPS 1.67 1.70 1.45 1.55 1.58 1.52 1.48 8.37%

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