[CIMB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 31.58%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,310,149 1,183,543 1,077,516 1,151,772 1,241,867 1,037,376 1,091,599 12.90%
PBT 207,175 374,841 205,911 522,040 170,279 257,928 409,141 -36.39%
Tax -45,012 -83,926 -15,971 -203,711 71,648 -113,272 -139,476 -52.85%
NP 162,163 290,915 189,940 318,329 241,927 144,656 269,665 -28.68%
-
NP to SH 112,692 245,517 150,286 318,329 241,927 144,656 269,665 -44.01%
-
Tax Rate 21.73% 22.39% 7.76% 39.02% -42.08% 43.92% 34.09% -
Total Cost 1,147,986 892,628 887,576 833,443 999,940 892,720 821,934 24.87%
-
Net Worth 10,943,343 8,681,264 8,595,494 8,775,000 7,983,760 8,159,447 7,942,866 23.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 407,320 - - - 399,188 - - -
Div Payout % 361.45% - - - 165.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 10,943,343 8,681,264 8,595,494 8,775,000 7,983,760 8,159,447 7,942,866 23.74%
NOSH 2,715,469 2,712,894 2,702,985 2,700,000 2,661,253 2,657,800 2,656,477 1.47%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.38% 24.58% 17.63% 27.64% 19.48% 13.94% 24.70% -
ROE 1.03% 2.83% 1.75% 3.63% 3.03% 1.77% 3.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.25 43.63 39.86 42.66 46.66 39.03 41.09 11.27%
EPS 4.15 9.05 5.55 11.82 9.09 5.44 7.20 -30.67%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 4.03 3.20 3.18 3.25 3.00 3.07 2.99 21.95%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.22 11.04 10.05 10.74 11.59 9.68 10.18 12.91%
EPS 1.05 2.29 1.40 2.97 2.26 1.35 2.52 -44.12%
DPS 3.80 0.00 0.00 0.00 3.72 0.00 0.00 -
NAPS 1.0209 0.8098 0.8018 0.8186 0.7448 0.7612 0.741 23.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 5.70 5.60 5.05 4.58 4.70 4.50 4.86 -
P/RPS 11.81 12.84 12.67 10.74 10.07 11.53 11.83 -0.11%
P/EPS 137.35 61.88 90.83 38.85 51.70 82.68 47.88 101.50%
EY 0.73 1.62 1.10 2.57 1.93 1.21 2.09 -50.30%
DY 2.63 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.41 1.75 1.59 1.41 1.57 1.47 1.63 -9.18%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 17/11/05 29/08/05 11/05/05 28/02/05 19/11/04 27/08/04 -
Price 5.85 5.35 5.40 4.72 4.66 4.84 4.54 -
P/RPS 12.12 12.26 13.55 11.06 9.99 12.40 11.05 6.33%
P/EPS 140.96 59.12 97.12 40.03 51.26 88.93 44.72 114.52%
EY 0.71 1.69 1.03 2.50 1.95 1.12 2.24 -53.41%
DY 2.56 0.00 0.00 0.00 3.22 0.00 0.00 -
P/NAPS 1.45 1.67 1.70 1.45 1.55 1.58 1.52 -3.08%

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