[CIMB] QoQ Annualized 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- -13.16%
YoY- 12.56%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,606,709 5,083,674 4,983,320 4,722,980 4,550,441 4,458,576 4,607,088 13.97%
PBT 1,880,352 1,832,332 1,811,204 1,309,967 1,470,389 1,455,902 2,088,160 -6.74%
Tax -350,446 -422,330 -405,736 -280,740 -314,304 -303,604 -814,844 -42.99%
NP 1,529,905 1,410,002 1,405,468 1,029,227 1,156,085 1,152,298 1,273,316 13.00%
-
NP to SH 1,409,368 1,297,686 1,300,552 826,825 952,177 937,232 1,273,316 6.99%
-
Tax Rate 18.64% 23.05% 22.40% 21.43% 21.38% 20.85% 39.02% -
Total Cost 4,076,804 3,673,672 3,577,852 3,693,753 3,394,356 3,306,278 3,333,772 14.34%
-
Net Worth 11,275,793 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 18.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 407,302 - - - -
Div Payout % - - - 49.26% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 11,275,793 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 8,775,000 18.17%
NOSH 3,149,663 3,146,658 3,141,429 2,715,352 2,714,302 2,704,073 2,700,000 10.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 27.29% 27.74% 28.20% 21.79% 25.41% 25.84% 27.64% -
ROE 12.50% 12.27% 12.18% 8.70% 10.96% 10.90% 14.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 178.01 161.56 158.63 173.94 167.65 164.88 170.63 2.86%
EPS 44.75 41.24 41.40 30.50 35.08 34.64 47.28 -3.59%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.58 3.36 3.40 3.50 3.20 3.18 3.25 6.65%
Adjusted Per Share Value based on latest NOSH - 2,715,469
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.30 47.42 46.49 44.06 42.45 41.59 42.98 13.96%
EPS 13.15 12.11 12.13 7.71 8.88 8.74 11.88 6.99%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
NAPS 1.0519 0.9863 0.9964 0.8866 0.8103 0.8022 0.8186 18.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.65 5.95 6.30 5.70 5.60 5.05 4.58 -
P/RPS 3.74 3.68 3.97 3.28 3.34 3.06 2.68 24.85%
P/EPS 14.86 14.43 15.22 18.72 15.96 14.57 9.71 32.76%
EY 6.73 6.93 6.57 5.34 6.26 6.86 10.30 -24.68%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.86 1.77 1.85 1.63 1.75 1.59 1.41 20.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 28/08/06 05/06/06 02/03/06 17/11/05 29/08/05 11/05/05 -
Price 7.20 6.25 6.15 5.85 5.35 5.40 4.72 -
P/RPS 4.04 3.87 3.88 3.36 3.19 3.28 2.77 28.57%
P/EPS 16.09 15.16 14.86 19.21 15.25 15.58 10.01 37.17%
EY 6.21 6.60 6.73 5.21 6.56 6.42 9.99 -27.14%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 2.01 1.86 1.81 1.67 1.67 1.70 1.45 24.29%

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