[CIMB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 37.54%
YoY- 89.26%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,958,649 2,458,162 2,465,466 2,102,855 2,187,538 1,663,195 1,296,008 31.59%
PBT 738,554 1,205,268 916,392 825,589 591,778 494,098 463,366 36.33%
Tax -234,922 -139,756 -220,072 -176,878 -130,333 -51,670 -109,731 65.88%
NP 503,632 1,065,512 696,320 648,711 461,445 442,428 353,635 26.50%
-
NP to SH 485,751 1,031,835 660,340 615,347 447,401 408,183 323,706 30.97%
-
Tax Rate 31.81% 11.60% 24.02% 21.42% 22.02% 10.46% 23.68% -
Total Cost 1,455,017 1,392,650 1,769,146 1,454,144 1,726,093 1,220,767 942,373 33.48%
-
Net Worth 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 10,569,893 30.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 842,734 - - - 463,147 - - -
Div Payout % 173.49% - - - 103.52% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 10,569,893 30.32%
NOSH 3,370,936 3,369,803 3,288,550 3,216,659 3,087,646 3,149,583 3,145,801 4.70%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 25.71% 43.35% 28.24% 30.85% 21.09% 26.60% 27.29% -
ROE 3.09% 6.97% 5.02% 4.83% 3.88% 3.62% 3.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.10 72.95 74.97 65.37 70.85 52.81 41.20 25.67%
EPS 14.41 30.62 19.30 19.13 14.39 12.94 10.29 25.09%
DPS 25.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 4.67 4.39 4.00 3.96 3.73 3.58 3.36 24.46%
Adjusted Per Share Value based on latest NOSH - 3,216,659
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.27 22.93 23.00 19.62 20.41 15.52 12.09 31.58%
EPS 4.53 9.63 6.16 5.74 4.17 3.81 3.02 30.94%
DPS 7.86 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 1.4685 1.38 1.2271 1.1883 1.0744 1.0519 0.986 30.32%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.00 10.70 11.70 9.95 7.75 6.65 5.95 -
P/RPS 18.93 14.67 15.61 15.22 10.94 12.59 14.44 19.72%
P/EPS 76.34 34.94 58.27 52.01 53.49 51.31 57.82 20.29%
EY 1.31 2.86 1.72 1.92 1.87 1.95 1.73 -16.88%
DY 2.27 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 2.36 2.44 2.93 2.51 2.08 1.86 1.77 21.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 12/11/07 24/08/07 07/05/07 01/03/07 17/11/06 28/08/06 -
Price 10.30 10.70 10.50 12.00 9.35 7.20 6.25 -
P/RPS 17.73 14.67 14.01 18.36 13.20 13.63 15.17 10.92%
P/EPS 71.48 34.94 52.29 62.73 64.53 55.56 60.74 11.43%
EY 1.40 2.86 1.91 1.59 1.55 1.80 1.65 -10.34%
DY 2.43 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 2.21 2.44 2.63 3.03 2.51 2.01 1.86 12.14%

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