[CIMB] QoQ 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- 63.37%
YoY- 69.72%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 1,296,008 1,245,830 1,310,149 1,183,543 1,077,516 1,151,772 1,241,867 2.89%
PBT 463,366 452,801 207,175 374,841 205,911 522,040 170,279 95.27%
Tax -109,731 -101,434 -45,012 -83,926 -15,971 -203,711 71,648 -
NP 353,635 351,367 162,163 290,915 189,940 318,329 241,927 28.88%
-
NP to SH 323,706 325,138 112,692 245,517 150,286 318,329 241,927 21.49%
-
Tax Rate 23.68% 22.40% 21.73% 22.39% 7.76% 39.02% -42.08% -
Total Cost 942,373 894,463 1,147,986 892,628 887,576 833,443 999,940 -3.88%
-
Net Worth 10,569,893 10,680,861 10,943,343 8,681,264 8,595,494 8,775,000 7,983,760 20.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 407,320 - - - 399,188 -
Div Payout % - - 361.45% - - - 165.00% -
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 10,569,893 10,680,861 10,943,343 8,681,264 8,595,494 8,775,000 7,983,760 20.63%
NOSH 3,145,801 3,141,429 2,715,469 2,712,894 2,702,985 2,700,000 2,661,253 11.83%
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 27.29% 28.20% 12.38% 24.58% 17.63% 27.64% 19.48% -
ROE 3.06% 3.04% 1.03% 2.83% 1.75% 3.63% 3.03% -
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 41.20 39.66 48.25 43.63 39.86 42.66 46.66 -7.98%
EPS 10.29 10.35 4.15 9.05 5.55 11.82 9.09 8.64%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 3.36 3.40 4.03 3.20 3.18 3.25 3.00 7.87%
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 12.09 11.62 12.22 11.04 10.05 10.74 11.59 2.86%
EPS 3.02 3.03 1.05 2.29 1.40 2.97 2.26 21.38%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 3.72 -
NAPS 0.986 0.9964 1.0209 0.8098 0.8018 0.8186 0.7448 20.62%
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 14.44 15.89 11.81 12.84 12.67 10.74 10.07 27.24%
P/EPS 57.82 60.87 137.35 61.88 90.83 38.85 51.70 7.76%
EY 1.73 1.64 0.73 1.62 1.10 2.57 1.93 -7.05%
DY 0.00 0.00 2.63 0.00 0.00 0.00 3.19 -
P/NAPS 1.77 1.85 1.41 1.75 1.59 1.41 1.57 8.34%
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 15.17 15.51 12.12 12.26 13.55 11.06 9.99 32.21%
P/EPS 60.74 59.42 140.96 59.12 97.12 40.03 51.26 12.01%
EY 1.65 1.68 0.71 1.69 1.03 2.50 1.95 -10.56%
DY 0.00 0.00 2.56 0.00 0.00 0.00 3.22 -
P/NAPS 1.86 1.81 1.45 1.67 1.70 1.45 1.55 12.96%

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