[CIMB] YoY TTM 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- -2.0%
YoY- 81.04%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,817,038 4,522,614 3,864,572 2,945,417 2,692,177 2,556,799 1,693,797 19.01%
PBT 1,240,728 1,359,388 1,421,421 759,729 453,665 838,158 589,472 13.19%
Tax -246,343 -384,811 -528,418 -205,595 -147,577 -315,426 -124,064 12.10%
NP 994,385 974,577 893,003 554,134 306,088 522,732 465,408 13.48%
-
NP to SH 833,633 974,577 893,003 554,134 306,088 522,732 465,408 10.19%
-
Tax Rate 19.85% 28.31% 37.18% 27.06% 32.53% 37.63% 21.05% -
Total Cost 3,822,653 3,548,037 2,971,569 2,391,283 2,386,089 2,034,067 1,228,389 20.81%
-
Net Worth 10,680,861 8,775,000 7,968,120 6,616,375 4,991,991 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 407,320 399,188 255,217 127,509 704 70,661 54,375 39.85%
Div Payout % 48.86% 40.96% 28.58% 23.01% 0.23% 13.52% 11.68% -
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 4,991,991 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 20.64% 21.55% 23.11% 18.81% 11.37% 20.44% 27.48% -
ROE 7.80% 11.11% 11.21% 8.38% 6.13% 9.81% 9.61% -
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 153.34 167.50 145.99 115.30 215.72 217.39 144.17 1.03%
EPS 26.54 36.10 33.73 21.69 24.53 44.45 39.61 -6.45%
DPS 12.97 15.00 9.64 4.99 0.06 6.00 4.63 18.72%
NAPS 3.40 3.25 3.01 2.59 4.00 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 44.94 42.19 36.05 27.48 25.11 23.85 15.80 19.02%
EPS 7.78 9.09 8.33 5.17 2.86 4.88 4.34 10.21%
DPS 3.80 3.72 2.38 1.19 0.01 0.66 0.51 39.73%
NAPS 0.9964 0.8186 0.7433 0.6172 0.4657 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 4.11 2.73 3.56 2.52 4.43 2.94 7.56 -9.65%
P/EPS 23.74 12.69 15.41 13.37 38.94 14.40 27.52 -2.43%
EY 4.21 7.88 6.49 7.48 2.57 6.94 3.63 2.50%
DY 2.06 3.28 1.85 1.72 0.01 0.94 0.42 30.33%
P/NAPS 1.85 1.41 1.73 1.12 2.39 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 - -
Price 6.15 4.72 4.46 2.95 9.35 5.50 0.00 -
P/RPS 4.01 2.82 3.06 2.56 4.33 2.53 0.00 -
P/EPS 23.18 13.08 13.22 13.60 38.12 12.37 0.00 -
EY 4.31 7.65 7.56 7.35 2.62 8.08 0.00 -
DY 2.11 3.18 2.16 1.69 0.01 1.09 0.00 -
P/NAPS 1.81 1.45 1.48 1.14 2.34 1.21 0.00 -

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