[CIMB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.46%
YoY- 36.73%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,606,709 4,550,441 3,883,940 3,598,936 2,718,982 2,738,134 2,686,166 13.04%
PBT 1,880,352 1,470,389 1,176,490 1,165,741 740,608 769,618 952,020 12.00%
Tax -350,446 -314,304 -519,673 -449,353 -216,656 -239,789 -283,833 3.57%
NP 1,529,905 1,156,085 656,817 716,388 523,952 529,829 668,186 14.79%
-
NP to SH 1,409,368 952,177 656,817 716,388 523,952 529,829 668,186 13.23%
-
Tax Rate 18.64% 21.38% 44.17% 38.55% 29.25% 31.16% 29.81% -
Total Cost 4,076,804 3,394,356 3,227,122 2,882,548 2,195,030 2,208,305 2,017,980 12.42%
-
Net Worth 11,275,793 8,685,768 8,164,543 7,157,063 6,528,253 5,547,458 5,245,323 13.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 11,275,793 8,685,768 8,164,543 7,157,063 6,528,253 5,547,458 5,245,323 13.59%
NOSH 3,149,663 2,714,302 2,659,460 2,556,094 2,550,099 1,175,309 1,181,379 17.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 27.29% 25.41% 16.91% 19.91% 19.27% 19.35% 24.88% -
ROE 12.50% 10.96% 8.04% 10.01% 8.03% 9.55% 12.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 178.01 167.65 146.04 140.80 106.62 232.97 227.38 -3.99%
EPS 44.75 35.08 24.69 28.03 20.55 45.08 56.84 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.20 3.07 2.80 2.56 4.72 4.44 -3.52%
Adjusted Per Share Value based on latest NOSH - 2,555,364
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.30 42.45 36.23 33.57 25.36 25.54 25.06 13.03%
EPS 13.15 8.88 6.13 6.68 4.89 4.94 6.23 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0519 0.8103 0.7616 0.6677 0.609 0.5175 0.4893 13.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.65 5.60 4.50 3.68 3.02 7.05 8.95 -
P/RPS 3.74 3.34 3.08 2.61 2.83 3.03 3.94 -0.86%
P/EPS 14.86 15.96 18.22 13.13 14.70 15.64 15.82 -1.03%
EY 6.73 6.26 5.49 7.62 6.80 6.39 6.32 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.75 1.47 1.31 1.18 1.49 2.02 -1.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 17/11/05 19/11/04 13/11/03 08/01/03 15/11/01 13/11/00 -
Price 7.20 5.35 4.84 4.18 3.12 7.40 9.00 -
P/RPS 4.04 3.19 3.31 2.97 2.93 3.18 3.96 0.33%
P/EPS 16.09 15.25 19.60 14.91 15.19 16.42 15.91 0.18%
EY 6.21 6.56 5.10 6.70 6.59 6.09 6.28 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.67 1.58 1.49 1.22 1.57 2.03 -0.16%

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