[CIMB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.59%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 7,810,801 9,368,644 5,606,709 4,550,441 3,883,940 3,598,936 2,718,982 19.20%
PBT 3,023,364 3,929,665 1,880,352 1,470,389 1,176,490 1,165,741 740,608 26.39%
Tax -735,874 -715,608 -350,446 -314,304 -519,673 -449,353 -216,656 22.58%
NP 2,287,489 3,214,057 1,529,905 1,156,085 656,817 716,388 523,952 27.81%
-
NP to SH 2,177,920 3,076,696 1,409,368 952,177 656,817 716,388 523,952 26.77%
-
Tax Rate 24.34% 18.21% 18.64% 21.38% 44.17% 38.55% 29.25% -
Total Cost 5,523,312 6,154,586 4,076,804 3,394,356 3,227,122 2,882,548 2,195,030 16.60%
-
Net Worth 15,993,125 14,556,714 11,275,793 8,685,768 8,164,543 7,157,063 6,528,253 16.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 15,993,125 14,556,714 11,275,793 8,685,768 8,164,543 7,157,063 6,528,253 16.09%
NOSH 3,345,842 3,315,880 3,149,663 2,714,302 2,659,460 2,556,094 2,550,099 4.62%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 29.29% 34.31% 27.29% 25.41% 16.91% 19.91% 19.27% -
ROE 13.62% 21.14% 12.50% 10.96% 8.04% 10.01% 8.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 233.45 282.54 178.01 167.65 146.04 140.80 106.62 13.93%
EPS 65.09 92.79 44.75 35.08 24.69 28.03 20.55 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.78 4.39 3.58 3.20 3.07 2.80 2.56 10.95%
Adjusted Per Share Value based on latest NOSH - 2,712,894
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 72.80 87.32 52.26 42.41 36.20 33.54 25.34 19.21%
EPS 20.30 28.68 13.14 8.87 6.12 6.68 4.88 26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4907 1.3568 1.051 0.8096 0.761 0.6671 0.6085 16.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 7.65 10.70 6.65 5.60 4.50 3.68 3.02 -
P/RPS 3.28 3.79 3.74 3.34 3.08 2.61 2.83 2.48%
P/EPS 11.75 11.53 14.86 15.96 18.22 13.13 14.70 -3.66%
EY 8.51 8.67 6.73 6.26 5.49 7.62 6.80 3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.44 1.86 1.75 1.47 1.31 1.18 5.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 12/11/07 17/11/06 17/11/05 19/11/04 13/11/03 08/01/03 -
Price 6.10 10.70 7.20 5.35 4.84 4.18 3.12 -
P/RPS 2.61 3.79 4.04 3.19 3.31 2.97 2.93 -1.90%
P/EPS 9.37 11.53 16.09 15.25 19.60 14.91 15.19 -7.72%
EY 10.67 8.67 6.21 6.56 5.10 6.70 6.59 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.44 2.01 1.67 1.58 1.49 1.22 0.80%

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