[CIMB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 26.1%
YoY- 66.25%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,465,466 2,102,855 2,187,538 1,663,195 1,296,008 1,245,830 1,310,149 52.60%
PBT 916,392 825,589 591,778 494,098 463,366 452,801 207,175 170.19%
Tax -220,072 -176,878 -130,333 -51,670 -109,731 -101,434 -45,012 188.90%
NP 696,320 648,711 461,445 442,428 353,635 351,367 162,163 164.88%
-
NP to SH 660,340 615,347 447,401 408,183 323,706 325,138 112,692 226.07%
-
Tax Rate 24.02% 21.42% 22.02% 10.46% 23.68% 22.40% 21.73% -
Total Cost 1,769,146 1,454,144 1,726,093 1,220,767 942,373 894,463 1,147,986 33.52%
-
Net Worth 13,154,203 12,737,973 11,516,922 11,275,508 10,569,893 10,680,861 10,943,343 13.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 463,147 - - - 407,320 -
Div Payout % - - 103.52% - - - 361.45% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 13,154,203 12,737,973 11,516,922 11,275,508 10,569,893 10,680,861 10,943,343 13.08%
NOSH 3,288,550 3,216,659 3,087,646 3,149,583 3,145,801 3,141,429 2,715,469 13.65%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 28.24% 30.85% 21.09% 26.60% 27.29% 28.20% 12.38% -
ROE 5.02% 4.83% 3.88% 3.62% 3.06% 3.04% 1.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.97 65.37 70.85 52.81 41.20 39.66 48.25 34.25%
EPS 19.30 19.13 14.39 12.94 10.29 10.35 4.15 179.40%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
NAPS 4.00 3.96 3.73 3.58 3.36 3.40 4.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 3,149,583
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.98 19.60 20.39 15.50 12.08 11.61 12.21 52.61%
EPS 6.15 5.74 4.17 3.80 3.02 3.03 1.05 225.98%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 3.80 -
NAPS 1.2261 1.1873 1.0734 1.0509 0.9852 0.9955 1.02 13.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.70 9.95 7.75 6.65 5.95 6.30 5.70 -
P/RPS 15.61 15.22 10.94 12.59 14.44 15.89 11.81 20.50%
P/EPS 58.27 52.01 53.49 51.31 57.82 60.87 137.35 -43.62%
EY 1.72 1.92 1.87 1.95 1.73 1.64 0.73 77.34%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.63 -
P/NAPS 2.93 2.51 2.08 1.86 1.77 1.85 1.41 63.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 07/05/07 01/03/07 17/11/06 28/08/06 05/06/06 02/03/06 -
Price 10.50 12.00 9.35 7.20 6.25 6.15 5.85 -
P/RPS 14.01 18.36 13.20 13.63 15.17 15.51 12.12 10.17%
P/EPS 52.29 62.73 64.53 55.56 60.74 59.42 140.96 -48.46%
EY 1.91 1.59 1.55 1.80 1.65 1.68 0.71 93.77%
DY 0.00 0.00 1.60 0.00 0.00 0.00 2.56 -
P/NAPS 2.63 3.03 2.51 2.01 1.86 1.81 1.45 48.88%

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