[CIMB] YoY 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- -52.79%
YoY- -44.27%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,157,629 2,465,466 1,296,008 1,077,516 1,091,599 1,095,389 674,215 21.37%
PBT 946,823 916,392 463,366 205,911 409,141 430,376 173,740 32.62%
Tax -259,902 -220,072 -109,731 -15,971 -139,476 -158,298 -50,823 31.22%
NP 686,921 696,320 353,635 189,940 269,665 272,078 122,917 33.17%
-
NP to SH 650,146 660,340 323,706 150,286 269,665 272,078 122,917 31.96%
-
Tax Rate 27.45% 24.02% 23.68% 7.76% 34.09% 36.78% 29.25% -
Total Cost 1,470,708 1,769,146 942,373 887,576 821,934 823,311 551,298 17.74%
-
Net Worth 15,732,591 13,154,203 10,569,893 8,595,494 7,942,866 6,999,941 6,316,043 16.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 15,732,591 13,154,203 10,569,893 8,595,494 7,942,866 6,999,941 6,316,043 16.41%
NOSH 3,361,664 3,288,550 3,145,801 2,702,985 2,656,477 2,554,723 1,260,687 17.74%
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 31.84% 28.24% 27.29% 17.63% 24.70% 24.84% 18.23% -
ROE 4.13% 5.02% 3.06% 1.75% 3.40% 3.89% 1.95% -
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 64.18 74.97 41.20 39.86 41.09 42.88 53.48 3.08%
EPS 19.34 19.30 10.29 5.55 7.20 10.65 9.75 12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.68 4.00 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 20.17 23.04 12.11 10.07 10.20 10.24 6.30 21.38%
EPS 6.08 6.17 3.03 1.40 2.52 2.54 1.15 31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4705 1.2295 0.988 0.8034 0.7424 0.6543 0.5904 16.41%
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 12.46 15.61 14.44 12.67 11.83 8.07 15.33 -3.39%
P/EPS 41.37 58.27 57.82 90.83 47.88 32.49 84.10 -11.14%
EY 2.42 1.72 1.73 1.10 2.09 3.08 1.19 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.93 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 12.62 14.01 15.17 13.55 11.05 8.77 7.22 9.74%
P/EPS 41.88 52.29 60.74 97.12 44.72 35.31 39.59 0.94%
EY 2.39 1.91 1.65 1.03 2.24 2.83 2.53 -0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.63 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