[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
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 1,882,411 1,958,649 2,187,538 1,310,149 1,241,867 879,365 789,394 15.57%
PBT 448,136 738,554 591,778 207,175 170,279 366,561 192,119 15.14%
Tax -151,207 -234,922 -130,333 -45,012 71,648 -121,552 -19,639 40.47%
NP 296,929 503,632 461,445 162,163 241,927 245,009 172,480 9.46%
-
NP to SH 318,598 485,751 447,401 112,692 241,927 245,009 172,480 10.75%
-
Tax Rate 33.74% 31.81% 22.02% 21.73% -42.08% 33.16% 10.22% -
Total Cost 1,585,482 1,455,017 1,726,093 1,147,986 999,940 634,356 616,914 17.02%
-
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%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 866,697 842,734 463,147 407,320 399,188 255,217 127,509 37.59%
Div Payout % 272.03% 173.49% 103.52% 361.45% 165.00% 104.17% 73.93% -
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 16,779,264 15,742,275 11,516,922 10,943,343 7,983,760 7,452,356 6,502,990 17.09%
NOSH 3,466,790 3,370,936 3,087,646 2,715,469 2,661,253 2,552,176 2,550,192 5.24%
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 15.77% 25.71% 21.09% 12.38% 19.48% 27.86% 21.85% -
ROE 1.90% 3.09% 3.88% 1.03% 3.03% 3.29% 2.65% -
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 54.30 58.10 70.85 48.25 46.66 34.46 30.95 9.81%
EPS 9.19 14.41 14.39 4.15 9.09 9.60 6.80 5.14%
DPS 25.00 25.00 15.00 15.00 15.00 10.00 5.00 30.73%
NAPS 4.84 4.67 3.73 4.03 3.00 2.92 2.55 11.26%
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 17.55 18.26 20.39 12.21 11.57 8.20 7.36 15.56%
EPS 2.97 4.53 4.17 1.05 2.25 2.28 1.61 10.73%
DPS 8.08 7.85 4.32 3.80 3.72 2.38 1.19 37.56%
NAPS 1.5639 1.4673 1.0734 1.02 0.7441 0.6946 0.6061 17.09%
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 10.77 18.93 10.94 11.81 10.07 11.90 10.47 0.47%
P/EPS 63.66 76.34 53.49 137.35 51.70 42.71 47.90 4.85%
EY 1.57 1.31 1.87 0.73 1.93 2.34 2.09 -4.65%
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 1.41 1.57 1.40 1.27 -0.80%
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 11.88 17.73 13.20 12.12 9.99 15.24 9.56 3.68%
P/EPS 70.18 71.48 64.53 140.96 51.26 54.69 43.76 8.18%
EY 1.42 1.40 1.55 0.71 1.95 1.83 2.28 -7.58%
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 1.45 1.55 1.80 1.16 2.30%

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