[CIMB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 47.21%
YoY- 34.03%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 4,174,884 4,568,321 2,541,837 2,229,288 1,875,579 1,848,453 1,310,493 21.28%
PBT 1,695,588 1,741,981 916,166 727,951 626,119 615,355 346,565 30.26%
Tax -442,619 -396,950 -211,165 -151,802 -276,483 -232,408 -101,469 27.79%
NP 1,252,969 1,345,031 705,001 576,149 349,636 382,947 245,096 31.21%
-
NP to SH 1,185,479 1,275,687 648,843 468,616 349,636 382,947 245,096 30.01%
-
Tax Rate 26.10% 22.79% 23.05% 20.85% 44.16% 37.77% 29.28% -
Total Cost 2,921,915 3,223,290 1,836,836 1,653,139 1,525,943 1,465,506 1,065,397 18.29%
-
Net Worth 15,703,484 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 16.36%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 822,175 - - - - - -
Div Payout % - 64.45% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 15,703,484 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 6,319,768 16.36%
NOSH 3,355,445 3,288,700 3,146,658 2,704,073 2,654,909 2,552,980 1,261,430 17.69%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 30.01% 29.44% 27.74% 25.84% 18.64% 20.72% 18.70% -
ROE 7.55% 9.04% 6.14% 5.45% 4.40% 5.47% 3.88% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 124.42 138.91 80.78 82.44 70.65 72.40 103.89 3.04%
EPS 35.33 38.79 20.62 17.32 13.17 15.00 19.43 10.46%
DPS 0.00 25.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.68 4.29 3.36 3.18 2.99 2.74 5.01 -1.12%
Adjusted Per Share Value based on latest NOSH - 2,702,985
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.95 42.62 23.71 20.80 17.50 17.24 12.23 21.27%
EPS 11.06 11.90 6.05 4.37 3.26 3.57 2.29 29.98%
DPS 0.00 7.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4649 1.3161 0.9863 0.8022 0.7405 0.6526 0.5896 16.36%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 8.00 11.70 5.95 5.05 4.86 3.46 8.20 -
P/RPS 6.43 8.42 7.37 6.13 6.88 4.78 7.89 -3.34%
P/EPS 22.64 30.16 28.86 29.14 36.90 23.07 42.20 -9.84%
EY 4.42 3.32 3.47 3.43 2.71 4.34 2.37 10.93%
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.73 1.77 1.59 1.63 1.26 1.64 0.69%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 24/08/07 28/08/06 29/08/05 27/08/04 20/08/03 29/08/02 -
Price 8.10 10.50 6.25 5.40 4.54 3.76 3.86 -
P/RPS 6.51 7.56 7.74 6.55 6.43 5.19 3.72 9.76%
P/EPS 22.93 27.07 30.31 31.16 34.47 25.07 19.87 2.41%
EY 4.36 3.69 3.30 3.21 2.90 3.99 5.03 -2.35%
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.45 1.86 1.70 1.52 1.37 0.77 14.42%

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