[CIMB] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.31%
YoY- 103.99%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,017,256 1,958,649 2,458,162 2,465,466 2,102,855 2,187,538 1,663,195 13.71%
PBT 748,766 738,554 1,205,268 916,392 825,589 591,778 494,098 31.90%
Tax -182,718 -234,922 -139,756 -220,072 -176,878 -130,333 -51,670 131.93%
NP 566,048 503,632 1,065,512 696,320 648,711 461,445 442,428 17.83%
-
NP to SH 535,333 485,751 1,031,835 660,340 615,347 447,401 408,183 19.79%
-
Tax Rate 24.40% 31.81% 11.60% 24.02% 21.42% 22.02% 10.46% -
Total Cost 1,451,208 1,455,017 1,392,650 1,769,146 1,454,144 1,726,093 1,220,767 12.20%
-
Net Worth 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 25.44%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 842,734 - - - 463,147 - -
Div Payout % - 173.49% - - - 103.52% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 25.44%
NOSH 3,364,758 3,370,936 3,369,803 3,288,550 3,216,659 3,087,646 3,149,583 4.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.06% 25.71% 43.35% 28.24% 30.85% 21.09% 26.60% -
ROE 3.38% 3.09% 6.97% 5.02% 4.83% 3.88% 3.62% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.95 58.10 72.95 74.97 65.37 70.85 52.81 8.81%
EPS 15.91 14.41 30.62 19.30 19.13 14.39 12.94 14.75%
DPS 0.00 25.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.71 4.67 4.39 4.00 3.96 3.73 3.58 20.04%
Adjusted Per Share Value based on latest NOSH - 3,288,550
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.80 18.26 22.91 22.98 19.60 20.39 15.50 13.71%
EPS 4.99 4.53 9.62 6.15 5.74 4.17 3.80 19.89%
DPS 0.00 7.85 0.00 0.00 0.00 4.32 0.00 -
NAPS 1.4771 1.4673 1.3788 1.2261 1.1873 1.0734 1.0509 25.45%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.95 11.00 10.70 11.70 9.95 7.75 6.65 -
P/RPS 16.60 18.93 14.67 15.61 15.22 10.94 12.59 20.22%
P/EPS 62.54 76.34 34.94 58.27 52.01 53.49 51.31 14.09%
EY 1.60 1.31 2.86 1.72 1.92 1.87 1.95 -12.34%
DY 0.00 2.27 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 2.11 2.36 2.44 2.93 2.51 2.08 1.86 8.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 21/02/08 12/11/07 24/08/07 07/05/07 01/03/07 17/11/06 -
Price 9.90 10.30 10.70 10.50 12.00 9.35 7.20 -
P/RPS 16.51 17.73 14.67 14.01 18.36 13.20 13.63 13.61%
P/EPS 62.23 71.48 34.94 52.29 62.73 64.53 55.56 7.84%
EY 1.61 1.40 2.86 1.91 1.59 1.55 1.80 -7.16%
DY 0.00 2.43 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 2.10 2.21 2.44 2.63 3.03 2.51 2.01 2.96%

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