[CIMB] YoY 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

CIMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Quarter Result
Revenue	1,882,411	1,958,649	2,187,538	1,310,149	1,241,867	879,365	789,394	15.57%
YoY %	-3.89%	-10.46%	66.97%	5.50%	41.22%	11.40%	-	-
Horiz. %	238.46%	248.12%	277.12%	165.97%	157.32%	111.40%	100.00%	-
PBT	448,136	738,554	591,778	207,175	170,279	366,561	192,119	15.14%
YoY %	-39.32%	24.80%	185.64%	21.67%	-53.55%	90.80%	-	-
Horiz. %	233.26%	384.43%	308.03%	107.84%	88.63%	190.80%	100.00%	-
Tax	-151,207	-234,922	-130,333	-45,012	71,648	-121,552	-19,639	40.47%
YoY %	35.64%	-80.25%	-189.55%	-162.82%	158.94%	-518.93%	-	-
Horiz. %	769.93%	1,196.20%	663.64%	229.20%	-364.83%	618.93%	100.00%	-
NP	296,929	503,632	461,445	162,163	241,927	245,009	172,480	9.46%
YoY %	-41.04%	9.14%	184.56%	-32.97%	-1.26%	42.05%	-	-
Horiz. %	172.15%	291.99%	267.54%	94.02%	140.26%	142.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	318,598	485,751	447,401	112,692	241,927	245,009	172,480	10.75%
YoY %	-34.41%	8.57%	297.01%	-53.42%	-1.26%	42.05%	-	-
Horiz. %	184.72%	281.63%	259.39%	65.34%	140.26%	142.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.74%	31.81%	22.02%	21.73%	-42.08%	33.16%	10.22%	-
YoY %	6.07%	44.46%	1.33%	151.64%	-226.90%	224.46%	-	-
Horiz. %	330.14%	311.25%	215.46%	212.62%	-411.74%	324.46%	100.00%	-
Total Cost	1,585,482	1,455,017	1,726,093	1,147,986	999,940	634,356	616,914	17.02%
YoY %	8.97%	-15.70%	50.36%	14.81%	57.63%	2.83%	-	-
Horiz. %	257.00%	235.85%	279.79%	186.09%	162.09%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,779,264	15,742,275	11,516,922	10,943,343	7,983,760	7,452,356	6,502,990	17.09%
YoY %	6.59%	36.69%	5.24%	37.07%	7.13%	14.60%	-	-
Horiz. %	258.02%	242.08%	177.10%	168.28%	122.77%	114.60%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	866,697	842,734	463,147	407,320	399,188	255,217	127,509	37.59%
YoY %	2.84%	81.96%	13.71%	2.04%	56.41%	100.16%	-	-
Horiz. %	679.71%	660.92%	363.23%	319.44%	313.07%	200.16%	100.00%	-
Div Payout %	272.03%	173.49%	103.52%	361.45%	165.00%	104.17%	73.93%	-
YoY %	56.80%	67.59%	-71.36%	119.06%	58.39%	40.90%	-	-
Horiz. %	367.96%	234.67%	140.02%	488.91%	223.18%	140.90%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	16,779,264	15,742,275	11,516,922	10,943,343	7,983,760	7,452,356	6,502,990	17.09%
YoY %	6.59%	36.69%	5.24%	37.07%	7.13%	14.60%	-	-
Horiz. %	258.02%	242.08%	177.10%	168.28%	122.77%	114.60%	100.00%	-
NOSH	3,466,790	3,370,936	3,087,646	2,715,469	2,661,253	2,552,176	2,550,192	5.24%
YoY %	2.84%	9.17%	13.71%	2.04%	4.27%	0.08%	-	-
Horiz. %	135.94%	132.18%	121.08%	106.48%	104.36%	100.08%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	15.77%	25.71%	21.09%	12.38%	19.48%	27.86%	21.85%	-
YoY %	-38.66%	21.91%	70.36%	-36.45%	-30.08%	27.51%	-	-
Horiz. %	72.17%	117.67%	96.52%	56.66%	89.15%	127.51%	100.00%	-
ROE	1.90%	3.09%	3.88%	1.03%	3.03%	3.29%	2.65%	-
YoY %	-38.51%	-20.36%	276.70%	-66.01%	-7.90%	24.15%	-	-
Horiz. %	71.70%	116.60%	146.42%	38.87%	114.34%	124.15%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	54.30	58.10	70.85	48.25	46.66	34.46	30.95	9.81%
YoY %	-6.54%	-18.00%	46.84%	3.41%	35.40%	11.34%	-	-
Horiz. %	175.44%	187.72%	228.92%	155.90%	150.76%	111.34%	100.00%	-
EPS	9.19	14.41	14.39	4.15	9.09	9.60	6.80	5.14%
YoY %	-36.22%	0.14%	246.75%	-54.35%	-5.31%	41.18%	-	-
Horiz. %	135.15%	211.91%	211.62%	61.03%	133.68%	141.18%	100.00%	-
DPS	25.00	25.00	15.00	15.00	15.00	10.00	5.00	30.73%
YoY %	0.00%	66.67%	0.00%	0.00%	50.00%	100.00%	-	-
Horiz. %	500.00%	500.00%	300.00%	300.00%	300.00%	200.00%	100.00%	-
NAPS	4.84	4.67	3.73	4.03	3.00	2.92	2.55	11.26%
YoY %	3.64%	25.20%	-7.44%	34.33%	2.74%	14.51%	-	-
Horiz. %	189.80%	183.14%	146.27%	158.04%	117.65%	114.51%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,715,469
RPS	17.62	18.34	20.48	12.27	11.63	8.23	7.39	15.56%
YoY %	-3.93%	-10.45%	66.91%	5.50%	41.31%	11.37%	-	-
Horiz. %	238.43%	248.17%	277.13%	166.04%	157.37%	111.37%	100.00%	-
EPS	2.98	4.55	4.19	1.06	2.27	2.29	1.61	10.79%
YoY %	-34.51%	8.59%	295.28%	-53.30%	-0.87%	42.24%	-	-
Horiz. %	185.09%	282.61%	260.25%	65.84%	140.99%	142.24%	100.00%	-
DPS	8.11	7.89	4.34	3.81	3.74	2.39	1.19	37.65%
YoY %	2.79%	81.80%	13.91%	1.87%	56.49%	100.84%	-	-
Horiz. %	681.51%	663.03%	364.71%	320.17%	314.29%	200.84%	100.00%	-
NAPS	1.571	1.4739	1.0783	1.0246	0.7475	0.6977	0.6088	17.09%
YoY %	6.59%	36.69%	5.24%	37.07%	7.14%	14.60%	-	-
Horiz. %	258.05%	242.10%	177.12%	168.30%	122.78%	114.60%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
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	10.77	18.93	10.94	11.81	10.07	11.90	10.47	0.47%
YoY %	-43.11%	73.03%	-7.37%	17.28%	-15.38%	13.66%	-	-
Horiz. %	102.87%	180.80%	104.49%	112.80%	96.18%	113.66%	100.00%	-
P/EPS	63.66	76.34	53.49	137.35	51.70	42.71	47.90	4.85%
YoY %	-16.61%	42.72%	-61.06%	165.67%	21.05%	-10.84%	-	-
Horiz. %	132.90%	159.37%	111.67%	286.74%	107.93%	89.16%	100.00%	-
EY	1.57	1.31	1.87	0.73	1.93	2.34	2.09	-4.65%
YoY %	19.85%	-29.95%	156.16%	-62.18%	-17.52%	11.96%	-	-
Horiz. %	75.12%	62.68%	89.47%	34.93%	92.34%	111.96%	100.00%	-
DY	4.27	2.27	1.94	2.63	3.19	2.44	1.54	18.50%
YoY %	88.11%	17.01%	-26.24%	-17.55%	30.74%	58.44%	-	-
Horiz. %	277.27%	147.40%	125.97%	170.78%	207.14%	158.44%	100.00%	-
P/NAPS	1.21	2.36	2.08	1.41	1.57	1.40	1.27	-0.80%
YoY %	-48.73%	13.46%	47.52%	-10.19%	12.14%	10.24%	-	-
Horiz. %	95.28%	185.83%	163.78%	111.02%	123.62%	110.24%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
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	11.88	17.73	13.20	12.12	9.99	15.24	9.56	3.68%
YoY %	-32.99%	34.32%	8.91%	21.32%	-34.45%	59.41%	-	-
Horiz. %	124.27%	185.46%	138.08%	126.78%	104.50%	159.41%	100.00%	-
P/EPS	70.18	71.48	64.53	140.96	51.26	54.69	43.76	8.18%
YoY %	-1.82%	10.77%	-54.22%	174.99%	-6.27%	24.98%	-	-
Horiz. %	160.37%	163.35%	147.46%	322.12%	117.14%	124.98%	100.00%	-
EY	1.42	1.40	1.55	0.71	1.95	1.83	2.28	-7.58%
YoY %	1.43%	-9.68%	118.31%	-63.59%	6.56%	-19.74%	-	-
Horiz. %	62.28%	61.40%	67.98%	31.14%	85.53%	80.26%	100.00%	-
DY	3.88	2.43	1.60	2.56	3.22	1.90	1.69	14.84%
YoY %	59.67%	51.88%	-37.50%	-20.50%	69.47%	12.43%	-	-
Horiz. %	229.59%	143.79%	94.67%	151.48%	190.53%	112.43%	100.00%	-
P/NAPS	1.33	2.21	2.51	1.45	1.55	1.80	1.16	2.30%
YoY %	-39.82%	-11.95%	73.10%	-6.45%	-13.89%	55.17%	-	-
Horiz. %	114.66%	190.52%	216.38%	125.00%	133.62%	155.17%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:55:00

EMA 5

5 Mins

BUY

2024-05-20 16:50:00

ADX

5 Mins

BUY

2024-05-20 16:40:00

EMA 5

10 Mins

SELL

2024-05-20 16:40:00

ADX

10 Mins

SELL

2024-05-20 16:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MBSB

MALAYSIA BUILDING SOCIETY BHD

384

MPI

MALAYSIAN PACIFIC INDUSTRIES

354

TOPGLOV

TOP GLOVE CORPORATION BHD

317

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

NOTION

NOTION VTEC BHD

276

DNEX

DAGANG NEXCHANGE BERHAD

262

PBBANK

PUBLIC BANK BHD

261

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More