[CIMB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 47.21%
YoY- 34.03%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,245,830 4,722,980 3,412,831 2,229,288 1,151,772 4,154,822 2,912,955 -43.26%
PBT 452,801 1,309,967 1,102,792 727,951 522,040 1,052,647 882,368 -35.92%
Tax -101,434 -280,740 -235,728 -151,802 -203,711 -318,107 -389,755 -59.27%
NP 351,367 1,029,227 867,064 576,149 318,329 734,540 492,613 -20.18%
-
NP to SH 325,138 826,825 714,133 468,616 318,329 734,540 492,613 -24.21%
-
Tax Rate 22.40% 21.43% 21.38% 20.85% 39.02% 30.22% 44.17% -
Total Cost 894,463 3,693,753 2,545,767 1,653,139 833,443 3,420,282 2,420,342 -48.53%
-
Net Worth 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 9,868,324 8,164,542 19.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 407,302 - - - 398,988 - -
Div Payout % - 49.26% - - - 54.32% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 9,868,324 8,164,542 19.63%
NOSH 3,141,429 2,715,352 2,714,302 2,704,073 2,700,000 2,659,925 2,659,460 11.75%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 28.20% 21.79% 25.41% 25.84% 27.64% 17.68% 16.91% -
ROE 3.04% 8.70% 8.22% 5.45% 3.63% 7.44% 6.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.66 173.94 125.74 82.44 42.66 156.20 109.53 -49.22%
EPS 10.35 30.50 26.31 17.32 11.82 27.61 18.52 -32.17%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.40 3.50 3.20 3.18 3.25 3.71 3.07 7.05%
Adjusted Per Share Value based on latest NOSH - 2,702,985
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.64 44.14 31.89 20.83 10.76 38.83 27.22 -43.26%
EPS 3.04 7.73 6.67 4.38 2.97 6.86 4.60 -24.14%
DPS 0.00 3.81 0.00 0.00 0.00 3.73 0.00 -
NAPS 0.9982 0.8882 0.8117 0.8036 0.8201 0.9222 0.763 19.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 6.30 5.70 5.60 5.05 4.58 4.70 4.50 -
P/RPS 15.89 3.28 4.45 6.13 10.74 3.01 4.11 146.53%
P/EPS 60.87 18.72 21.28 29.14 38.85 17.02 24.29 84.59%
EY 1.64 5.34 4.70 3.43 2.57 5.88 4.12 -45.91%
DY 0.00 2.63 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 1.85 1.63 1.75 1.59 1.41 1.27 1.47 16.58%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 05/06/06 02/03/06 17/11/05 29/08/05 11/05/05 28/02/05 19/11/04 -
Price 6.15 5.85 5.35 5.40 4.72 4.66 4.84 -
P/RPS 15.51 3.36 4.25 6.55 11.06 2.98 4.42 131.09%
P/EPS 59.42 19.21 20.33 31.16 40.03 16.87 26.13 73.01%
EY 1.68 5.21 4.92 3.21 2.50 5.93 3.83 -42.29%
DY 0.00 2.56 0.00 0.00 0.00 3.22 0.00 -
P/NAPS 1.81 1.67 1.67 1.70 1.45 1.26 1.58 9.49%

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