[CIMB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -52.92%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,683,217 2,157,629 2,017,256 1,958,649 2,458,162 2,465,466 2,102,855 -13.75%
PBT 571,935 946,823 748,766 738,554 1,205,268 916,392 825,589 -21.65%
Tax -109,287 -259,902 -182,718 -234,922 -139,756 -220,072 -176,878 -27.39%
NP 462,648 686,921 566,048 503,632 1,065,512 696,320 648,711 -20.12%
-
NP to SH 447,961 650,146 535,333 485,751 1,031,835 660,340 615,347 -19.02%
-
Tax Rate 19.11% 27.45% 24.40% 31.81% 11.60% 24.02% 21.42% -
Total Cost 1,220,569 1,470,708 1,451,208 1,455,017 1,392,650 1,769,146 1,454,144 -10.98%
-
Net Worth 15,896,463 15,732,591 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 15.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 842,734 - - - -
Div Payout % - - - 173.49% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 15,896,463 15,732,591 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 15.86%
NOSH 3,325,619 3,361,664 3,364,758 3,370,936 3,369,803 3,288,550 3,216,659 2.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 27.49% 31.84% 28.06% 25.71% 43.35% 28.24% 30.85% -
ROE 2.82% 4.13% 3.38% 3.09% 6.97% 5.02% 4.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.61 64.18 59.95 58.10 72.95 74.97 65.37 -15.64%
EPS 13.47 19.34 15.91 14.41 30.62 19.30 19.13 -20.80%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 4.78 4.68 4.71 4.67 4.39 4.00 3.96 13.32%
Adjusted Per Share Value based on latest NOSH - 3,370,936
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.70 20.13 18.82 18.27 22.93 23.00 19.62 -13.77%
EPS 4.18 6.07 4.99 4.53 9.63 6.16 5.74 -19.01%
DPS 0.00 0.00 0.00 7.86 0.00 0.00 0.00 -
NAPS 1.4829 1.4676 1.4784 1.4685 1.38 1.2271 1.1883 15.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 7.65 8.00 9.95 11.00 10.70 11.70 9.95 -
P/RPS 15.11 12.46 16.60 18.93 14.67 15.61 15.22 -0.48%
P/EPS 56.79 41.37 62.54 76.34 34.94 58.27 52.01 6.01%
EY 1.76 2.42 1.60 1.31 2.86 1.72 1.92 -5.62%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 1.60 1.71 2.11 2.36 2.44 2.93 2.51 -25.87%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 14/08/08 09/05/08 21/02/08 12/11/07 24/08/07 07/05/07 -
Price 6.10 8.10 9.90 10.30 10.70 10.50 12.00 -
P/RPS 12.05 12.62 16.51 17.73 14.67 14.01 18.36 -24.41%
P/EPS 45.29 41.88 62.23 71.48 34.94 52.29 62.73 -19.47%
EY 2.21 2.39 1.61 1.40 2.86 1.91 1.59 24.47%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 1.28 1.73 2.10 2.21 2.44 2.63 3.03 -43.61%

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