[CIMB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.22%
YoY- 38.46%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 10,205,596 8,349,768 9,136,642 5,083,674 4,458,576 3,751,158 3,696,906 18.42%
PBT 3,434,932 3,391,176 3,483,962 1,832,332 1,455,902 1,252,238 1,230,710 18.63%
Tax -691,372 -885,238 -793,900 -422,330 -303,604 -552,966 -464,816 6.83%
NP 2,743,560 2,505,938 2,690,062 1,410,002 1,152,298 699,272 765,894 23.67%
-
NP to SH 2,554,186 2,370,958 2,551,374 1,297,686 937,232 699,272 765,894 22.20%
-
Tax Rate 20.13% 26.10% 22.79% 23.05% 20.85% 44.16% 37.77% -
Total Cost 7,462,036 5,843,830 6,446,580 3,673,672 3,306,278 3,051,886 2,931,012 16.83%
-
Net Worth 18,274,423 15,703,484 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 17.33%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 1,644,350 - - - - -
Div Payout % - - 64.45% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 18,274,423 15,703,484 14,108,525 10,572,772 8,598,955 7,938,180 6,995,165 17.33%
NOSH 3,527,881 3,355,445 3,288,700 3,146,658 2,704,073 2,654,909 2,552,980 5.53%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 26.88% 30.01% 29.44% 27.74% 25.84% 18.64% 20.72% -
ROE 13.98% 15.10% 18.08% 12.27% 10.90% 8.81% 10.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 289.28 248.84 277.82 161.56 164.88 141.29 144.81 12.21%
EPS 72.40 70.66 77.58 41.24 34.64 26.34 30.00 15.80%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 5.18 4.68 4.29 3.36 3.18 2.99 2.74 11.18%
Adjusted Per Share Value based on latest NOSH - 3,145,801
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 95.20 77.89 85.23 47.42 41.59 34.99 34.49 18.41%
EPS 23.83 22.12 23.80 12.11 8.74 6.52 7.14 22.22%
DPS 0.00 0.00 15.34 0.00 0.00 0.00 0.00 -
NAPS 1.7048 1.4649 1.3161 0.9863 0.8022 0.7405 0.6526 17.33%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 9.05 8.00 11.70 5.95 5.05 4.86 3.46 -
P/RPS 3.13 3.21 4.21 3.68 3.06 3.44 2.39 4.59%
P/EPS 12.50 11.32 15.08 14.43 14.57 18.45 11.53 1.35%
EY 8.00 8.83 6.63 6.93 6.86 5.42 8.67 -1.33%
DY 0.00 0.00 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.71 2.73 1.77 1.59 1.63 1.26 5.62%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 12/08/09 14/08/08 24/08/07 28/08/06 29/08/05 27/08/04 20/08/03 -
Price 10.80 8.10 10.50 6.25 5.40 4.54 3.76 -
P/RPS 3.73 3.26 3.78 3.87 3.28 3.21 2.60 6.19%
P/EPS 14.92 11.46 13.53 15.16 15.58 17.24 12.53 2.94%
EY 6.70 8.72 7.39 6.60 6.42 5.80 7.98 -2.86%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.73 2.45 1.86 1.70 1.52 1.37 7.20%

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