[CIMB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.57%
YoY- -9.26%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,983,320 4,607,088 4,156,276 3,012,256 2,545,112 2,764,996 2,448,804 12.56%
PBT 1,811,204 2,088,160 1,462,132 739,916 691,300 938,912 906,408 12.22%
Tax -405,736 -814,844 -575,844 -296,440 -202,584 -306,160 -290,772 5.70%
NP 1,405,468 1,273,316 886,288 443,476 488,716 632,752 615,636 14.74%
-
NP to SH 1,300,552 1,273,316 886,288 443,476 488,716 632,752 615,636 13.26%
-
Tax Rate 22.40% 39.02% 39.38% 40.06% 29.30% 32.61% 32.08% -
Total Cost 3,577,852 3,333,772 3,269,988 2,568,780 2,056,396 2,132,244 1,833,168 11.78%
-
Net Worth 10,680,861 8,775,000 7,968,120 6,616,375 6,090,230 5,327,819 4,840,496 14.09%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 10,680,861 8,775,000 7,968,120 6,616,375 6,090,230 5,327,819 4,840,496 14.09%
NOSH 3,141,429 2,700,000 2,647,216 2,554,585 1,247,997 1,176,118 1,174,877 17.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 28.20% 27.64% 21.32% 14.72% 19.20% 22.88% 25.14% -
ROE 12.18% 14.51% 11.12% 6.70% 8.02% 11.88% 12.72% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 158.63 170.63 157.01 117.92 203.94 235.09 208.43 -4.44%
EPS 41.40 47.28 33.48 17.36 39.16 53.80 52.40 -3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.25 3.01 2.59 4.88 4.53 4.12 -3.14%
Adjusted Per Share Value based on latest NOSH - 2,554,585
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 46.49 42.98 38.77 28.10 23.74 25.79 22.84 12.56%
EPS 12.13 11.88 8.27 4.14 4.56 5.90 5.74 13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9964 0.8186 0.7433 0.6172 0.5681 0.497 0.4516 14.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.30 4.58 5.20 2.90 9.55 6.40 10.90 -
P/RPS 3.97 2.68 3.31 2.46 4.68 2.72 5.23 -4.48%
P/EPS 15.22 9.71 15.53 16.71 24.39 11.90 20.80 -5.07%
EY 6.57 10.30 6.44 5.99 4.10 8.41 4.81 5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.41 1.73 1.12 1.96 1.41 2.65 -5.81%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 05/06/06 11/05/05 17/05/04 21/05/03 13/05/02 16/05/01 19/05/00 -
Price 6.15 4.72 4.46 2.95 9.35 5.50 11.30 -
P/RPS 3.88 2.77 2.84 2.50 4.58 2.34 5.42 -5.41%
P/EPS 14.86 10.01 13.32 16.99 23.88 10.22 21.56 -6.01%
EY 6.73 9.99 7.51 5.88 4.19 9.78 4.64 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.45 1.48 1.14 1.92 1.21 2.74 -6.67%

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