[CIMB] YoY Cumulative 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- 52.39%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 5,858,101 7,026,483 4,205,032 3,412,831 2,912,955 2,699,202 2,039,237 19.20%
PBT 2,267,523 2,947,249 1,410,264 1,102,792 882,368 874,306 555,456 26.39%
Tax -551,906 -536,706 -262,835 -235,728 -389,755 -337,015 -162,492 22.58%
NP 1,715,617 2,410,543 1,147,429 867,064 492,613 537,291 392,964 27.81%
-
NP to SH 1,633,440 2,307,522 1,057,026 714,133 492,613 537,291 392,964 26.77%
-
Tax Rate 24.34% 18.21% 18.64% 21.38% 44.17% 38.55% 29.25% -
Total Cost 4,142,484 4,615,940 3,057,603 2,545,767 2,420,342 2,161,911 1,646,273 16.60%
-
Net Worth 15,993,124 14,556,714 11,275,793 8,685,768 8,164,542 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 15,993,124 14,556,714 11,275,793 8,685,768 8,164,542 7,157,063 6,528,253 16.09%
NOSH 3,345,841 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 10.21% 15.85% 9.37% 8.22% 6.03% 7.51% 6.02% -
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 175.09 211.90 133.51 125.74 109.53 105.60 79.97 13.93%
EPS 48.82 69.59 33.56 26.31 18.52 21.02 15.41 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 54.60 65.49 39.19 31.81 27.15 25.16 19.01 19.20%
EPS 15.22 21.51 9.85 6.66 4.59 5.01 3.66 26.78%
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 4.37 5.05 4.98 4.45 4.11 3.48 3.78 2.44%
P/EPS 15.67 15.38 19.82 21.28 24.29 17.51 19.60 -3.65%
EY 6.38 6.50 5.05 4.70 4.12 5.71 5.10 3.79%
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 3.48 5.05 5.39 4.25 4.42 3.96 3.90 -1.87%
P/EPS 12.49 15.38 21.45 20.33 26.13 19.89 20.25 -7.73%
EY 8.00 6.50 4.66 4.92 3.83 5.03 4.94 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