[CIMB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 57.29%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 10,054,312 8,069,024 8,411,420 4,983,320 4,607,088 4,156,276 3,012,256 22.22%
PBT 3,355,664 2,995,064 3,302,356 1,811,204 2,088,160 1,462,132 739,916 28.62%
Tax -699,832 -730,872 -707,512 -405,736 -814,844 -575,844 -296,440 15.37%
NP 2,655,832 2,264,192 2,594,844 1,405,468 1,273,316 886,288 443,476 34.72%
-
NP to SH 2,455,772 2,141,332 2,461,388 1,300,552 1,273,316 886,288 443,476 32.97%
-
Tax Rate 20.86% 24.40% 21.42% 22.40% 39.02% 39.38% 40.06% -
Total Cost 7,398,480 5,804,832 5,816,576 3,577,852 3,333,772 3,269,988 2,568,780 19.26%
-
Net Worth 17,209,008 15,848,010 12,737,973 10,680,861 8,775,000 7,968,120 6,616,375 17.25%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 17,209,008 15,848,010 12,737,973 10,680,861 8,775,000 7,968,120 6,616,375 17.25%
NOSH 3,577,756 3,364,758 3,216,659 3,141,429 2,700,000 2,647,216 2,554,585 5.76%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 26.41% 28.06% 30.85% 28.20% 27.64% 21.32% 14.72% -
ROE 14.27% 13.51% 19.32% 12.18% 14.51% 11.12% 6.70% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 281.02 239.81 261.50 158.63 170.63 157.01 117.92 15.55%
EPS 68.64 63.64 76.52 41.40 47.28 33.48 17.36 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.81 4.71 3.96 3.40 3.25 3.01 2.59 10.85%
Adjusted Per Share Value based on latest NOSH - 3,141,429
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.97 75.41 78.61 46.57 43.06 38.85 28.15 22.22%
EPS 22.95 20.01 23.00 12.16 11.90 8.28 4.14 32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6084 1.4812 1.1905 0.9983 0.8201 0.7447 0.6184 17.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 6.85 9.95 9.95 6.30 4.58 5.20 2.90 -
P/RPS 2.44 4.15 3.81 3.97 2.68 3.31 2.46 -0.13%
P/EPS 9.98 15.63 13.00 15.22 9.71 15.53 16.71 -8.22%
EY 10.02 6.40 7.69 6.57 10.30 6.44 5.99 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.11 2.51 1.85 1.41 1.73 1.12 4.03%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 14/05/09 09/05/08 07/05/07 05/06/06 11/05/05 17/05/04 21/05/03 -
Price 8.85 9.90 12.00 6.15 4.72 4.46 2.95 -
P/RPS 3.15 4.13 4.59 3.88 2.77 2.84 2.50 3.92%
P/EPS 12.89 15.56 15.68 14.86 10.01 13.32 16.99 -4.49%
EY 7.76 6.43 6.38 6.73 9.99 7.51 5.88 4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.10 3.03 1.81 1.45 1.48 1.14 8.29%

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