[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.78%
YoY- 12.56%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,205,032 2,541,837 1,245,830 4,722,980 3,412,831 2,229,288 1,151,772 136.91%
PBT 1,410,264 916,166 452,801 1,309,967 1,102,792 727,951 522,040 93.85%
Tax -262,835 -211,165 -101,434 -280,740 -235,728 -151,802 -203,711 18.49%
NP 1,147,429 705,001 351,367 1,029,227 867,064 576,149 318,329 134.90%
-
NP to SH 1,057,026 648,843 325,138 826,825 714,133 468,616 318,329 122.41%
-
Tax Rate 18.64% 23.05% 22.40% 21.43% 21.38% 20.85% 39.02% -
Total Cost 3,057,603 1,836,836 894,463 3,693,753 2,545,767 1,653,139 833,443 137.68%
-
Net Worth 11,275,793 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 18.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 407,302 - - - -
Div Payout % - - - 49.26% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 11,275,793 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 18.17%
NOSH 3,149,663 3,146,658 3,141,429 2,715,352 2,714,302 2,704,073 2,700,000 10.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 27.29% 27.74% 28.20% 21.79% 25.41% 25.84% 27.64% -
ROE 9.37% 6.14% 3.04% 8.70% 8.22% 5.45% 3.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 133.51 80.78 39.66 173.94 125.74 82.44 42.66 113.80%
EPS 33.56 20.62 10.35 30.50 26.31 17.32 11.82 100.38%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.58 3.36 3.40 3.50 3.20 3.18 3.25 6.65%
Adjusted Per Share Value based on latest NOSH - 2,715,469
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.23 23.71 11.62 44.06 31.84 20.80 10.74 136.99%
EPS 9.86 6.05 3.03 7.71 6.66 4.37 2.97 122.38%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
NAPS 1.0519 0.9863 0.9964 0.8866 0.8103 0.8022 0.8186 18.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.65 5.95 6.30 5.70 5.60 5.05 4.58 -
P/RPS 4.98 7.37 15.89 3.28 4.45 6.13 10.74 -40.06%
P/EPS 19.82 28.86 60.87 18.72 21.28 29.14 38.85 -36.12%
EY 5.05 3.47 1.64 5.34 4.70 3.43 2.57 56.81%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.86 1.77 1.85 1.63 1.75 1.59 1.41 20.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 05/06/06 02/03/06 17/11/05 29/08/05 11/05/05 -
Price 7.20 6.25 6.15 5.85 5.35 5.40 4.72 -
P/RPS 5.39 7.74 15.51 3.36 4.25 6.55 11.06 -38.04%
P/EPS 21.45 30.31 59.42 19.21 20.33 31.16 40.03 -34.00%
EY 4.66 3.30 1.68 5.21 4.92 3.21 2.50 51.40%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 2.01 1.86 1.81 1.67 1.67 1.70 1.45 24.29%

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