[CIMB] YoY Annualized 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- -13.16%
YoY- 12.56%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 7,740,512 9,010,661 6,392,570 4,722,980 4,154,822 3,578,567 2,828,631 18.24%
PBT 2,715,659 3,685,803 2,002,042 1,309,967 1,052,647 1,240,867 747,575 23.96%
Tax -703,113 -771,628 -393,168 -280,740 -318,107 -458,567 -182,131 25.22%
NP 2,012,546 2,914,175 1,608,874 1,029,227 734,540 782,300 565,444 23.54%
-
NP to SH 1,952,038 2,793,273 1,504,427 826,825 734,540 782,300 565,444 22.91%
-
Tax Rate 25.89% 20.94% 19.64% 21.43% 30.22% 36.96% 24.36% -
Total Cost 5,727,966 6,096,486 4,783,696 3,693,753 3,420,282 2,796,267 2,263,187 16.72%
-
Net Worth 16,340,131 15,520,032 11,513,156 9,503,735 9,868,324 7,465,085 6,780,244 15.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 844,015 832,619 462,995 407,302 398,988 255,653 127,448 36.99%
Div Payout % 43.24% 29.81% 30.78% 49.26% 54.32% 32.68% 22.54% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 16,340,131 15,520,032 11,513,156 9,503,735 9,868,324 7,465,085 6,780,244 15.77%
NOSH 3,376,060 3,330,479 3,086,637 2,715,352 2,659,925 2,556,535 2,548,963 4.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 26.00% 32.34% 25.17% 21.79% 17.68% 21.86% 19.99% -
ROE 11.95% 18.00% 13.07% 8.70% 7.44% 10.48% 8.34% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 229.28 270.55 207.10 173.94 156.20 139.98 110.97 12.84%
EPS 57.82 83.87 48.74 30.50 27.61 30.60 22.20 17.28%
DPS 25.00 25.00 15.00 15.00 15.00 10.00 5.00 30.73%
NAPS 4.84 4.66 3.73 3.50 3.71 2.92 2.66 10.48%
Adjusted Per Share Value based on latest NOSH - 2,715,469
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 72.15 83.98 59.58 44.02 38.73 33.35 26.36 18.25%
EPS 18.19 26.04 14.02 7.71 6.85 7.29 5.27 22.91%
DPS 7.87 7.76 4.32 3.80 3.72 2.38 1.19 36.96%
NAPS 1.523 1.4466 1.0731 0.8858 0.9198 0.6958 0.632 15.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.85 11.00 7.75 5.70 4.70 4.10 3.24 -
P/RPS 2.55 4.07 3.74 3.28 3.01 2.93 2.92 -2.23%
P/EPS 10.12 13.12 15.90 18.72 17.02 13.40 14.61 -5.93%
EY 9.88 7.62 6.29 5.34 5.88 7.46 6.85 6.28%
DY 4.27 2.27 1.94 2.63 3.19 2.44 1.54 18.50%
P/NAPS 1.21 2.36 2.08 1.63 1.27 1.40 1.22 -0.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 21/02/08 01/03/07 02/03/06 28/02/05 27/02/04 19/03/03 -
Price 6.45 10.30 9.35 5.85 4.66 5.25 2.96 -
P/RPS 2.81 3.81 4.51 3.36 2.98 3.75 2.67 0.85%
P/EPS 11.16 12.28 19.18 19.21 16.87 17.16 13.34 -2.92%
EY 8.96 8.14 5.21 5.21 5.93 5.83 7.49 3.02%
DY 3.88 2.43 1.60 2.56 3.22 1.90 1.69 14.84%
P/NAPS 1.33 2.21 2.51 1.67 1.26 1.80 1.11 3.05%

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