[CIMB] QoQ 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- -54.1%
YoY- -53.42%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,663,195 1,296,008 1,245,830 1,310,149 1,183,543 1,077,516 1,151,772 27.72%
PBT 494,098 463,366 452,801 207,175 374,841 205,911 522,040 -3.59%
Tax -51,670 -109,731 -101,434 -45,012 -83,926 -15,971 -203,711 -59.89%
NP 442,428 353,635 351,367 162,163 290,915 189,940 318,329 24.51%
-
NP to SH 408,183 323,706 325,138 112,692 245,517 150,286 318,329 18.01%
-
Tax Rate 10.46% 23.68% 22.40% 21.73% 22.39% 7.76% 39.02% -
Total Cost 1,220,767 942,373 894,463 1,147,986 892,628 887,576 833,443 28.94%
-
Net Worth 11,275,508 10,569,893 10,680,861 10,943,343 8,681,264 8,595,494 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 - - - 407,320 - - - -
Div Payout % - - - 361.45% - - - -
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 11,275,508 10,569,893 10,680,861 10,943,343 8,681,264 8,595,494 8,775,000 18.17%
NOSH 3,149,583 3,145,801 3,141,429 2,715,469 2,712,894 2,702,985 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 26.60% 27.29% 28.20% 12.38% 24.58% 17.63% 27.64% -
ROE 3.62% 3.06% 3.04% 1.03% 2.83% 1.75% 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 52.81 41.20 39.66 48.25 43.63 39.86 42.66 15.27%
EPS 12.94 10.29 10.35 4.15 9.05 5.55 11.82 6.21%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.58 3.36 3.40 4.03 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 15.52 12.09 11.62 12.22 11.04 10.05 10.74 27.78%
EPS 3.81 3.02 3.03 1.05 2.29 1.40 2.97 18.04%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
NAPS 1.0519 0.986 0.9964 1.0209 0.8098 0.8018 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 12.59 14.44 15.89 11.81 12.84 12.67 10.74 11.16%
P/EPS 51.31 57.82 60.87 137.35 61.88 90.83 38.85 20.35%
EY 1.95 1.73 1.64 0.73 1.62 1.10 2.57 -16.79%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.86 1.77 1.85 1.41 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 13.63 15.17 15.51 12.12 12.26 13.55 11.06 14.93%
P/EPS 55.56 60.74 59.42 140.96 59.12 97.12 40.03 24.40%
EY 1.80 1.65 1.68 0.71 1.69 1.03 2.50 -19.65%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 2.01 1.86 1.81 1.45 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