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

Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.79%
YoY- 8.53%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 7,816,751 9,214,021 5,515,182 4,654,698 4,047,409 3,488,596 2,732,784 19.12%
PBT 3,006,078 3,539,027 1,617,440 1,273,071 1,399,163 1,066,425 493,810 35.08%
Tax -786,829 -667,039 -307,847 -231,960 -518,261 -356,654 -156,121 30.90%
NP 2,219,249 2,871,988 1,309,593 1,041,111 880,902 709,771 337,689 36.82%
-
NP to SH 2,119,191 2,754,923 1,169,719 956,059 880,902 709,771 337,689 35.77%
-
Tax Rate 26.17% 18.85% 19.03% 18.22% 37.04% 33.44% 31.62% -
Total Cost 5,597,502 6,342,033 4,205,589 3,613,587 3,166,507 2,778,825 2,395,095 15.18%
-
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 842,734 463,147 407,320 399,188 255,217 127,509 704 225.50%
Div Payout % 39.77% 16.81% 34.82% 41.75% 28.97% 17.96% 0.21% -
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 28.39% 31.17% 23.75% 22.37% 21.76% 20.35% 12.36% -
ROE 13.33% 18.62% 10.37% 11.01% 10.80% 9.92% 5.17% -
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 235.05 273.43 175.11 171.58 152.28 136.52 107.19 13.96%
EPS 63.72 81.75 37.14 35.24 33.14 27.78 13.25 29.88%
DPS 25.00 13.74 12.93 15.00 9.60 5.00 0.03 206.44%
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 72.92 85.96 51.45 43.42 37.76 32.54 25.49 19.12%
EPS 19.77 25.70 10.91 8.92 8.22 6.62 3.15 35.77%
DPS 7.86 4.32 3.80 3.72 2.38 1.19 0.01 203.48%
NAPS 1.483 1.3801 1.0519 0.8099 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 3.25 3.91 3.80 3.26 2.96 2.70 2.82 2.39%
P/EPS 12.01 13.09 17.91 15.89 13.58 13.25 22.80 -10.12%
EY 8.33 7.64 5.58 6.29 7.37 7.55 4.39 11.25%
DY 3.27 1.28 1.94 2.68 2.13 1.36 0.01 162.24%
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 2.60 3.91 4.11 3.12 3.18 3.06 2.91 -1.85%
P/EPS 9.57 13.09 19.39 15.18 14.60 15.05 23.56 -13.93%
EY 10.45 7.64 5.16 6.59 6.85 6.64 4.25 16.16%
DY 4.10 1.28 1.80 2.80 1.98 1.20 0.01 172.31%
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