[CIMB] QoQ 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,541,837 1,245,830 4,722,980 3,412,831 2,229,288 1,151,772 4,154,822 -27.99%
PBT 916,166 452,801 1,309,967 1,102,792 727,951 522,040 1,052,647 -8.86%
Tax -211,165 -101,434 -280,740 -235,728 -151,802 -203,711 -318,107 -23.96%
NP 705,001 351,367 1,029,227 867,064 576,149 318,329 734,540 -2.70%
-
NP to SH 648,843 325,138 826,825 714,133 468,616 318,329 734,540 -7.95%
-
Tax Rate 23.05% 22.40% 21.43% 21.38% 20.85% 39.02% 30.22% -
Total Cost 1,836,836 894,463 3,693,753 2,545,767 1,653,139 833,443 3,420,282 -34.00%
-
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 6.14% 3.04% 8.70% 8.22% 5.45% 3.63% 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 80.78 39.66 173.94 125.74 82.44 42.66 156.20 -35.64%
EPS 20.62 10.35 30.50 26.31 17.32 11.82 27.61 -17.72%
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 23.69 11.61 44.02 31.81 20.78 10.74 38.73 -28.00%
EPS 6.05 3.03 7.71 6.66 4.37 2.97 6.85 -7.96%
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 7.37 15.89 3.28 4.45 6.13 10.74 3.01 81.96%
P/EPS 28.86 60.87 18.72 21.28 29.14 38.85 17.02 42.33%
EY 3.47 1.64 5.34 4.70 3.43 2.57 5.88 -29.71%
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 7.74 15.51 3.36 4.25 6.55 11.06 2.98 89.28%
P/EPS 30.31 59.42 19.21 20.33 31.16 40.03 16.87 47.94%
EY 3.30 1.68 5.21 4.92 3.21 2.50 5.93 -32.41%
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