[CIMB] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 81.95%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,483,151 7,740,512 9,010,661 6,392,570 4,722,980 4,154,822 3,578,567 19.59%
PBT 3,811,877 2,715,659 3,685,803 2,002,042 1,309,967 1,052,647 1,240,867 20.54%
Tax -764,810 -703,113 -771,628 -393,168 -280,740 -318,107 -458,567 8.89%
NP 3,047,067 2,012,546 2,914,175 1,608,874 1,029,227 734,540 782,300 25.40%
-
NP to SH 2,806,816 1,952,038 2,793,273 1,504,427 826,825 734,540 782,300 23.70%
-
Tax Rate 20.06% 25.89% 20.94% 19.64% 21.43% 30.22% 36.96% -
Total Cost 7,436,084 5,727,966 6,096,486 4,783,696 3,693,753 3,420,282 2,796,267 17.68%
-
Net Worth 10,166,809 16,340,131 15,520,032 11,513,156 9,503,735 9,868,324 7,465,085 5.27%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 653,076 844,015 832,619 462,995 407,302 398,988 255,653 16.90%
Div Payout % 23.27% 43.24% 29.81% 30.78% 49.26% 54.32% 32.68% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 10,166,809 16,340,131 15,520,032 11,513,156 9,503,735 9,868,324 7,465,085 5.27%
NOSH 3,530,142 3,376,060 3,330,479 3,086,637 2,715,352 2,659,925 2,556,535 5.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.07% 26.00% 32.34% 25.17% 21.79% 17.68% 21.86% -
ROE 27.61% 11.95% 18.00% 13.07% 8.70% 7.44% 10.48% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 296.96 229.28 270.55 207.10 173.94 156.20 139.98 13.34%
EPS 39.76 57.82 83.87 48.74 30.50 27.61 30.60 4.45%
DPS 18.50 25.00 25.00 15.00 15.00 15.00 10.00 10.78%
NAPS 2.88 4.84 4.66 3.73 3.50 3.71 2.92 -0.22%
Adjusted Per Share Value based on latest NOSH - 3,087,646
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 98.13 72.45 84.34 59.84 44.21 38.89 33.50 19.59%
EPS 26.27 18.27 26.15 14.08 7.74 6.88 7.32 23.71%
DPS 6.11 7.90 7.79 4.33 3.81 3.73 2.39 16.91%
NAPS 0.9516 1.5295 1.4527 1.0777 0.8896 0.9237 0.6988 5.27%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 12.84 5.85 11.00 7.75 5.70 4.70 4.10 -
P/RPS 4.32 2.55 4.07 3.74 3.28 3.01 2.93 6.67%
P/EPS 16.15 10.12 13.12 15.90 18.72 17.02 13.40 3.15%
EY 6.19 9.88 7.62 6.29 5.34 5.88 7.46 -3.05%
DY 1.44 4.27 2.27 1.94 2.63 3.19 2.44 -8.40%
P/NAPS 4.46 1.21 2.36 2.08 1.63 1.27 1.40 21.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 21/02/08 01/03/07 02/03/06 28/02/05 27/02/04 -
Price 12.66 6.45 10.30 9.35 5.85 4.66 5.25 -
P/RPS 4.26 2.81 3.81 4.51 3.36 2.98 3.75 2.14%
P/EPS 15.92 11.16 12.28 19.18 19.21 16.87 17.16 -1.24%
EY 6.28 8.96 8.14 5.21 5.21 5.93 5.83 1.24%
DY 1.46 3.88 2.43 1.60 2.56 3.22 1.90 -4.29%
P/NAPS 4.40 1.33 2.21 2.51 1.67 1.26 1.80 16.04%

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