[CIMB] YoY 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- -43.27%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 1,663,195 1,183,543 1,037,376 850,749 728,744 688,680 790,176 13.19%
PBT 494,098 374,841 257,928 258,951 208,891 149,811 266,398 10.83%
Tax -51,670 -83,926 -113,272 -104,607 -67,647 -40,879 -70,832 -5.11%
NP 442,428 290,915 144,656 154,344 141,244 108,932 195,566 14.56%
-
NP to SH 408,183 245,517 144,656 154,344 141,244 108,932 195,566 13.04%
-
Tax Rate 10.46% 22.39% 43.92% 40.40% 32.38% 27.29% 26.59% -
Total Cost 1,220,767 892,628 892,720 696,405 587,500 579,748 594,610 12.73%
-
Net Worth 11,275,508 8,681,264 8,159,447 7,155,019 6,526,798 5,546,483 5,246,631 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 11,275,508 8,681,264 8,159,447 7,155,019 6,526,798 5,546,483 5,246,631 13.59%
NOSH 3,149,583 2,712,894 2,657,800 2,555,364 2,549,530 1,175,102 1,181,673 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 26.60% 24.58% 13.94% 18.14% 19.38% 15.82% 24.75% -
ROE 3.62% 2.83% 1.77% 2.16% 2.16% 1.96% 3.73% -
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 52.81 43.63 39.03 33.29 28.58 58.61 66.87 -3.85%
EPS 12.94 9.05 5.44 6.04 5.54 9.27 16.64 -4.10%
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 15.50 11.03 9.67 7.93 6.79 6.42 7.36 13.20%
EPS 3.80 2.29 1.35 1.44 1.32 1.02 1.82 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0509 0.8091 0.7605 0.6669 0.6083 0.517 0.489 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 12.59 12.84 11.53 11.05 10.57 12.03 13.38 -1.00%
P/EPS 51.31 61.88 82.68 60.93 54.51 76.05 54.08 -0.87%
EY 1.95 1.62 1.21 1.64 1.83 1.31 1.85 0.88%
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 13.63 12.26 12.40 12.56 10.92 12.63 13.46 0.20%
P/EPS 55.56 59.12 88.93 69.21 56.32 79.83 54.38 0.35%
EY 1.80 1.69 1.12 1.44 1.78 1.25 1.84 -0.36%
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