[CIMB] YoY Cumulative 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- 99.56%
YoY- 38.46%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 5,102,798 4,174,884 4,568,321 2,541,837 2,229,288 1,875,579 1,848,453 18.42%
PBT 1,717,466 1,695,588 1,741,981 916,166 727,951 626,119 615,355 18.63%
Tax -345,686 -442,619 -396,950 -211,165 -151,802 -276,483 -232,408 6.83%
NP 1,371,780 1,252,969 1,345,031 705,001 576,149 349,636 382,947 23.67%
-
NP to SH 1,277,093 1,185,479 1,275,687 648,843 468,616 349,636 382,947 22.20%
-
Tax Rate 20.13% 26.10% 22.79% 23.05% 20.85% 44.16% 37.77% -
Total Cost 3,731,018 2,921,915 3,223,290 1,836,836 1,653,139 1,525,943 1,465,506 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 - - 822,175 - - - - -
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 6.99% 7.55% 9.04% 6.14% 5.45% 4.40% 5.47% -
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 144.64 124.42 138.91 80.78 82.44 70.65 72.40 12.21%
EPS 36.20 35.33 38.79 20.62 17.32 13.17 15.00 15.80%
DPS 0.00 0.00 25.00 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 47.56 38.91 42.58 23.69 20.78 17.48 17.23 18.42%
EPS 11.90 11.05 11.89 6.05 4.37 3.26 3.57 22.19%
DPS 0.00 0.00 7.66 0.00 0.00 0.00 0.00 -
NAPS 1.7033 1.4637 1.315 0.9854 0.8015 0.7399 0.652 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 6.26 6.43 8.42 7.37 6.13 6.88 4.78 4.59%
P/EPS 25.00 22.64 30.16 28.86 29.14 36.90 23.07 1.34%
EY 4.00 4.42 3.32 3.47 3.43 2.71 4.34 -1.34%
DY 0.00 0.00 2.14 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 7.47 6.51 7.56 7.74 6.55 6.43 5.19 6.25%
P/EPS 29.83 22.93 27.07 30.31 31.16 34.47 25.07 2.93%
EY 3.35 4.36 3.69 3.30 3.21 2.90 3.99 -2.86%
DY 0.00 0.00 2.38 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