[CIMB] QoQ 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,083,674 4,983,320 4,722,980 4,550,441 4,458,576 4,607,088 4,154,822 14.43%
PBT 1,832,332 1,811,204 1,309,967 1,470,389 1,455,902 2,088,160 1,052,647 44.85%
Tax -422,330 -405,736 -280,740 -314,304 -303,604 -814,844 -318,107 20.85%
NP 1,410,002 1,405,468 1,029,227 1,156,085 1,152,298 1,273,316 734,540 54.63%
-
NP to SH 1,297,686 1,300,552 826,825 952,177 937,232 1,273,316 734,540 46.29%
-
Tax Rate 23.05% 22.40% 21.43% 21.38% 20.85% 39.02% 30.22% -
Total Cost 3,673,672 3,577,852 3,693,753 3,394,356 3,306,278 3,333,772 3,420,282 4.89%
-
Net Worth 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 9,868,324 4.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 407,302 - - - 398,988 -
Div Payout % - - 49.26% - - - 54.32% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 9,868,324 4.71%
NOSH 3,146,658 3,141,429 2,715,352 2,714,302 2,704,073 2,700,000 2,659,925 11.88%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 27.74% 28.20% 21.79% 25.41% 25.84% 27.64% 17.68% -
ROE 12.27% 12.18% 8.70% 10.96% 10.90% 14.51% 7.44% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 161.56 158.63 173.94 167.65 164.88 170.63 156.20 2.28%
EPS 41.24 41.40 30.50 35.08 34.64 47.28 27.61 30.76%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 3.36 3.40 3.50 3.20 3.18 3.25 3.71 -6.40%
Adjusted Per Share Value based on latest NOSH - 2,712,894
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.38 46.45 44.02 42.41 41.56 42.94 38.73 14.42%
EPS 12.10 12.12 7.71 8.87 8.74 11.87 6.85 46.27%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 3.72 -
NAPS 0.9854 0.9955 0.8858 0.8096 0.8015 0.8179 0.9198 4.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.95 6.30 5.70 5.60 5.05 4.58 4.70 -
P/RPS 3.68 3.97 3.28 3.34 3.06 2.68 3.01 14.37%
P/EPS 14.43 15.22 18.72 15.96 14.57 9.71 17.02 -10.44%
EY 6.93 6.57 5.34 6.26 6.86 10.30 5.88 11.60%
DY 0.00 0.00 2.63 0.00 0.00 0.00 3.19 -
P/NAPS 1.77 1.85 1.63 1.75 1.59 1.41 1.27 24.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 05/06/06 02/03/06 17/11/05 29/08/05 11/05/05 28/02/05 -
Price 6.25 6.15 5.85 5.35 5.40 4.72 4.66 -
P/RPS 3.87 3.88 3.36 3.19 3.28 2.77 2.98 19.08%
P/EPS 15.16 14.86 19.21 15.25 15.58 10.01 16.87 -6.89%
EY 6.60 6.73 5.21 6.56 6.42 9.99 5.93 7.41%
DY 0.00 0.00 2.56 0.00 0.00 0.00 3.22 -
P/NAPS 1.86 1.81 1.67 1.67 1.70 1.45 1.26 29.73%

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