[CIMB] YoY 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- 63.37%
YoY- 69.72%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 1,683,217 2,458,162 1,663,195 1,183,543 1,037,376 850,749 728,744 14.95%
PBT 571,935 1,205,268 494,098 374,841 257,928 258,951 208,891 18.26%
Tax -109,287 -139,756 -51,670 -83,926 -113,272 -104,607 -67,647 8.31%
NP 462,648 1,065,512 442,428 290,915 144,656 154,344 141,244 21.84%
-
NP to SH 447,961 1,031,835 408,183 245,517 144,656 154,344 141,244 21.19%
-
Tax Rate 19.11% 11.60% 10.46% 22.39% 43.92% 40.40% 32.38% -
Total Cost 1,220,569 1,392,650 1,220,767 892,628 892,720 696,405 587,500 12.94%
-
Net Worth 15,896,463 14,793,438 11,275,508 8,681,264 8,159,447 7,155,019 6,526,798 15.97%
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 15,896,463 14,793,438 11,275,508 8,681,264 8,159,447 7,155,019 6,526,798 15.97%
NOSH 3,325,619 3,369,803 3,149,583 2,712,894 2,657,800 2,555,364 2,549,530 4.52%
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 27.49% 43.35% 26.60% 24.58% 13.94% 18.14% 19.38% -
ROE 2.82% 6.97% 3.62% 2.83% 1.77% 2.16% 2.16% -
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 50.61 72.95 52.81 43.63 39.03 33.29 28.58 9.98%
EPS 13.47 30.62 12.94 9.05 5.44 6.04 5.54 15.94%
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 15.70 22.93 15.52 11.04 9.68 7.94 6.80 14.95%
EPS 4.18 9.63 3.81 2.29 1.35 1.44 1.32 21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4829 1.38 1.0519 0.8098 0.7612 0.6675 0.6089 15.97%
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 15.11 14.67 12.59 12.84 11.53 11.05 10.57 6.13%
P/EPS 56.79 34.94 51.31 61.88 82.68 60.93 54.51 0.68%
EY 1.76 2.86 1.95 1.62 1.21 1.64 1.83 -0.64%
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 12.05 14.67 13.63 12.26 12.40 12.56 10.92 1.65%
P/EPS 45.29 34.94 55.56 59.12 88.93 69.21 56.32 -3.56%
EY 2.21 2.86 1.80 1.69 1.12 1.44 1.78 3.66%
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