[CIMB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.44%
YoY- 115.39%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,102,855 2,187,538 1,663,195 1,296,008 1,245,830 1,310,149 1,183,543 46.74%
PBT 825,589 591,778 494,098 463,366 452,801 207,175 374,841 69.36%
Tax -176,878 -130,333 -51,670 -109,731 -101,434 -45,012 -83,926 64.45%
NP 648,711 461,445 442,428 353,635 351,367 162,163 290,915 70.76%
-
NP to SH 615,347 447,401 408,183 323,706 325,138 112,692 245,517 84.61%
-
Tax Rate 21.42% 22.02% 10.46% 23.68% 22.40% 21.73% 22.39% -
Total Cost 1,454,144 1,726,093 1,220,767 942,373 894,463 1,147,986 892,628 38.49%
-
Net Worth 12,737,973 11,516,922 11,275,508 10,569,893 10,680,861 10,943,343 8,681,264 29.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 463,147 - - - 407,320 - -
Div Payout % - 103.52% - - - 361.45% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 12,737,973 11,516,922 11,275,508 10,569,893 10,680,861 10,943,343 8,681,264 29.15%
NOSH 3,216,659 3,087,646 3,149,583 3,145,801 3,141,429 2,715,469 2,712,894 12.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 30.85% 21.09% 26.60% 27.29% 28.20% 12.38% 24.58% -
ROE 4.83% 3.88% 3.62% 3.06% 3.04% 1.03% 2.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.37 70.85 52.81 41.20 39.66 48.25 43.63 30.96%
EPS 19.13 14.39 12.94 10.29 10.35 4.15 9.05 64.78%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 3.96 3.73 3.58 3.36 3.40 4.03 3.20 15.27%
Adjusted Per Share Value based on latest NOSH - 3,145,801
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.66 20.45 15.55 12.12 11.65 12.25 11.06 46.79%
EPS 5.75 4.18 3.82 3.03 3.04 1.05 2.30 84.30%
DPS 0.00 4.33 0.00 0.00 0.00 3.81 0.00 -
NAPS 1.1908 1.0767 1.0541 0.9881 0.9985 1.023 0.8116 29.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.95 7.75 6.65 5.95 6.30 5.70 5.60 -
P/RPS 15.22 10.94 12.59 14.44 15.89 11.81 12.84 12.01%
P/EPS 52.01 53.49 51.31 57.82 60.87 137.35 61.88 -10.94%
EY 1.92 1.87 1.95 1.73 1.64 0.73 1.62 12.00%
DY 0.00 1.94 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 2.51 2.08 1.86 1.77 1.85 1.41 1.75 27.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 07/05/07 01/03/07 17/11/06 28/08/06 05/06/06 02/03/06 17/11/05 -
Price 12.00 9.35 7.20 6.25 6.15 5.85 5.35 -
P/RPS 18.36 13.20 13.63 15.17 15.51 12.12 12.26 30.92%
P/EPS 62.73 64.53 55.56 60.74 59.42 140.96 59.12 4.03%
EY 1.59 1.55 1.80 1.65 1.68 0.71 1.69 -3.98%
DY 0.00 1.60 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 3.03 2.51 2.01 1.86 1.81 1.45 1.67 48.81%

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