[CIMB] YoY Cumulative 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- 57.8%
YoY- -8.7%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,568,321 2,541,837 2,229,288 1,875,579 1,848,453 1,310,493 1,364,921 22.29%
PBT 1,741,981 916,166 727,951 626,119 615,355 346,565 427,403 26.37%
Tax -396,950 -211,165 -151,802 -276,483 -232,408 -101,469 -138,963 19.10%
NP 1,345,031 705,001 576,149 349,636 382,947 245,096 288,440 29.23%
-
NP to SH 1,275,687 648,843 468,616 349,636 382,947 245,096 288,440 28.10%
-
Tax Rate 22.79% 23.05% 20.85% 44.16% 37.77% 29.28% 32.51% -
Total Cost 3,223,290 1,836,836 1,653,139 1,525,943 1,465,506 1,065,397 1,076,481 20.04%
-
Net Worth 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 5,465,550 17.11%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 822,175 - - - - - - -
Div Payout % 64.45% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 5,465,550 17.11%
NOSH 3,288,700 3,146,658 2,704,073 2,654,909 2,552,980 1,261,430 1,175,387 18.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 29.44% 27.74% 25.84% 18.64% 20.72% 18.70% 21.13% -
ROE 9.04% 6.14% 5.45% 4.40% 5.47% 3.88% 5.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 138.91 80.78 82.44 70.65 72.40 103.89 116.13 3.02%
EPS 38.79 20.62 17.32 13.17 15.00 19.43 24.54 7.92%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.36 3.18 2.99 2.74 5.01 4.65 -1.33%
Adjusted Per Share Value based on latest NOSH - 2,656,477
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.61 23.71 20.79 17.49 17.24 12.22 12.73 22.29%
EPS 11.90 6.05 4.37 3.26 3.57 2.29 2.69 28.11%
DPS 7.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3159 0.9861 0.802 0.7404 0.6524 0.5894 0.5098 17.11%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 11.70 5.95 5.05 4.86 3.46 8.20 6.00 -
P/RPS 8.42 7.37 6.13 6.88 4.78 7.89 5.17 8.46%
P/EPS 30.16 28.86 29.14 36.90 23.07 42.20 24.45 3.55%
EY 3.32 3.47 3.43 2.71 4.34 2.37 4.09 -3.41%
DY 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 1.77 1.59 1.63 1.26 1.64 1.29 13.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 29/08/05 27/08/04 20/08/03 29/08/02 23/08/01 -
Price 10.50 6.25 5.40 4.54 3.76 3.86 7.65 -
P/RPS 7.56 7.74 6.55 6.43 5.19 3.72 6.59 2.31%
P/EPS 27.07 30.31 31.16 34.47 25.07 19.87 31.17 -2.32%
EY 3.69 3.30 3.21 2.90 3.99 5.03 3.21 2.34%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.86 1.70 1.52 1.37 0.77 1.65 6.80%

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