[CIMB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 57.29%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 6,392,570 5,606,709 5,083,674 4,983,320 4,722,980 4,550,441 4,458,576 27.06%
PBT 2,002,042 1,880,352 1,832,332 1,811,204 1,309,967 1,470,389 1,455,902 23.58%
Tax -393,168 -350,446 -422,330 -405,736 -280,740 -314,304 -303,604 18.75%
NP 1,608,874 1,529,905 1,410,002 1,405,468 1,029,227 1,156,085 1,152,298 24.84%
-
NP to SH 1,504,427 1,409,368 1,297,686 1,300,552 826,825 952,177 937,232 36.97%
-
Tax Rate 19.64% 18.64% 23.05% 22.40% 21.43% 21.38% 20.85% -
Total Cost 4,783,696 4,076,804 3,673,672 3,577,852 3,693,753 3,394,356 3,306,278 27.83%
-
Net Worth 11,513,156 11,275,793 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 21.41%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 462,995 - - - 407,302 - - -
Div Payout % 30.78% - - - 49.26% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 11,513,156 11,275,793 10,572,772 10,680,861 9,503,735 8,685,768 8,598,955 21.41%
NOSH 3,086,637 3,149,663 3,146,658 3,141,429 2,715,352 2,714,302 2,704,073 9.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.17% 27.29% 27.74% 28.20% 21.79% 25.41% 25.84% -
ROE 13.07% 12.50% 12.27% 12.18% 8.70% 10.96% 10.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 207.10 178.01 161.56 158.63 173.94 167.65 164.88 16.36%
EPS 48.74 44.75 41.24 41.40 30.50 35.08 34.64 25.48%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.73 3.58 3.36 3.40 3.50 3.20 3.18 11.18%
Adjusted Per Share Value based on latest NOSH - 3,141,429
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.58 52.26 47.38 46.45 44.02 42.41 41.56 27.05%
EPS 14.02 13.14 12.10 12.12 7.71 8.87 8.74 36.91%
DPS 4.32 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 1.0731 1.051 0.9854 0.9955 0.8858 0.8096 0.8015 21.41%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.75 6.65 5.95 6.30 5.70 5.60 5.05 -
P/RPS 3.74 3.74 3.68 3.97 3.28 3.34 3.06 14.27%
P/EPS 15.90 14.86 14.43 15.22 18.72 15.96 14.57 5.97%
EY 6.29 6.73 6.93 6.57 5.34 6.26 6.86 -5.60%
DY 1.94 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 2.08 1.86 1.77 1.85 1.63 1.75 1.59 19.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 17/11/06 28/08/06 05/06/06 02/03/06 17/11/05 29/08/05 -
Price 9.35 7.20 6.25 6.15 5.85 5.35 5.40 -
P/RPS 4.51 4.04 3.87 3.88 3.36 3.19 3.28 23.58%
P/EPS 19.18 16.09 15.16 14.86 19.21 15.25 15.58 14.82%
EY 5.21 6.21 6.60 6.73 5.21 6.56 6.42 -12.96%
DY 1.60 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 2.51 2.01 1.86 1.81 1.67 1.67 1.70 29.57%

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