[CIMB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -56.66%
YoY- 43.67%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 4,722,980 3,412,831 2,229,288 1,151,772 4,154,822 2,912,955 1,875,579 84.78%
PBT 1,309,967 1,102,792 727,951 522,040 1,052,647 882,368 626,119 63.36%
Tax -280,740 -235,728 -151,802 -203,711 -318,107 -389,755 -276,483 1.02%
NP 1,029,227 867,064 576,149 318,329 734,540 492,613 349,636 104.99%
-
NP to SH 826,825 714,133 468,616 318,329 734,540 492,613 349,636 77.22%
-
Tax Rate 21.43% 21.38% 20.85% 39.02% 30.22% 44.17% 44.16% -
Total Cost 3,693,753 2,545,767 1,653,139 833,443 3,420,282 2,420,342 1,525,943 79.99%
-
Net Worth 9,503,735 8,685,768 8,598,955 8,775,000 9,868,324 8,164,542 7,938,180 12.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 407,302 - - - 398,988 - - -
Div Payout % 49.26% - - - 54.32% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 9,503,735 8,685,768 8,598,955 8,775,000 9,868,324 8,164,542 7,938,180 12.71%
NOSH 2,715,352 2,714,302 2,704,073 2,700,000 2,659,925 2,659,460 2,654,909 1.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.79% 25.41% 25.84% 27.64% 17.68% 16.91% 18.64% -
ROE 8.70% 8.22% 5.45% 3.63% 7.44% 6.03% 4.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.94 125.74 82.44 42.66 156.20 109.53 70.65 82.03%
EPS 30.50 26.31 17.32 11.82 27.61 18.52 13.17 74.77%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.50 3.20 3.18 3.25 3.71 3.07 2.99 11.03%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.06 31.84 20.80 10.74 38.76 27.17 17.50 84.75%
EPS 7.71 6.66 4.37 2.97 6.85 4.60 3.26 77.23%
DPS 3.80 0.00 0.00 0.00 3.72 0.00 0.00 -
NAPS 0.8866 0.8103 0.8022 0.8186 0.9206 0.7617 0.7405 12.71%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 5.70 5.60 5.05 4.58 4.70 4.50 4.86 -
P/RPS 3.28 4.45 6.13 10.74 3.01 4.11 6.88 -38.89%
P/EPS 18.72 21.28 29.14 38.85 17.02 24.29 36.90 -36.31%
EY 5.34 4.70 3.43 2.57 5.88 4.12 2.71 56.98%
DY 2.63 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.63 1.75 1.59 1.41 1.27 1.47 1.63 0.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 17/11/05 29/08/05 11/05/05 28/02/05 19/11/04 27/08/04 -
Price 5.85 5.35 5.40 4.72 4.66 4.84 4.54 -
P/RPS 3.36 4.25 6.55 11.06 2.98 4.42 6.43 -35.04%
P/EPS 19.21 20.33 31.16 40.03 16.87 26.13 34.47 -32.20%
EY 5.21 4.92 3.21 2.50 5.93 3.83 2.90 47.62%
DY 2.56 0.00 0.00 0.00 3.22 0.00 0.00 -
P/NAPS 1.67 1.67 1.70 1.45 1.26 1.58 1.52 6.45%

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