[CIMB] YoY TTM 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- -13.52%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 7,740,513 8,985,132 6,392,571 4,722,980 4,409,911 3,578,567 2,828,631 18.24%
PBT 2,715,660 3,685,803 2,002,043 1,309,967 1,202,881 1,240,867 747,575 23.96%
Tax -703,114 -771,628 -393,168 -348,620 -325,061 -458,567 -182,131 25.22%
NP 2,012,546 2,914,175 1,608,875 961,347 877,820 782,300 565,444 23.54%
-
NP to SH 1,952,038 2,793,273 1,504,428 826,824 877,820 782,300 565,444 22.91%
-
Tax Rate 25.89% 20.94% 19.64% 26.61% 27.02% 36.96% 24.36% -
Total Cost 5,727,967 6,070,957 4,783,696 3,761,633 3,532,091 2,796,267 2,263,187 16.72%
-
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 % 44.40% 30.17% 30.79% 49.26% 45.47% 32.62% 22.55% -
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 26.00% 32.43% 25.17% 20.35% 19.91% 21.86% 19.99% -
ROE 11.63% 17.74% 13.06% 7.56% 11.00% 10.50% 8.70% -
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 223.28 266.55 207.04 173.93 165.71 140.22 110.92 12.35%
EPS 56.31 82.86 48.72 30.45 32.99 30.65 22.17 16.79%
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 72.15 83.75 59.58 44.02 41.10 33.35 26.36 18.25%
EPS 18.19 26.04 14.02 7.71 8.18 7.29 5.27 22.91%
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 2.62 4.13 3.74 3.28 2.84 2.92 2.92 -1.78%
P/EPS 10.39 13.27 15.91 18.72 14.25 13.38 14.61 -5.51%
EY 9.63 7.53 6.29 5.34 7.02 7.48 6.84 5.86%
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 2.89 3.86 4.52 3.36 2.81 3.74 2.67 1.32%
P/EPS 11.46 12.43 19.19 19.21 14.13 17.13 13.35 -2.50%
EY 8.73 8.04 5.21 5.20 7.08 5.84 7.49 2.58%
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