[CIMB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 80.88%
YoY- 118.3%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,692,520 7,889,775 5,858,101 7,026,483 4,205,032 3,412,831 2,912,955 19.97%
PBT 3,498,695 2,718,254 2,267,523 2,947,249 1,410,264 1,102,792 882,368 25.79%
Tax -689,765 -564,798 -551,906 -536,706 -262,835 -235,728 -389,755 9.97%
NP 2,808,930 2,153,456 1,715,617 2,410,543 1,147,429 867,064 492,613 33.64%
-
NP to SH 2,643,213 2,003,923 1,633,440 2,307,522 1,057,026 714,133 492,613 32.29%
-
Tax Rate 19.71% 20.78% 24.34% 18.21% 18.64% 21.38% 44.17% -
Total Cost 5,883,590 5,736,319 4,142,484 4,615,940 3,057,603 2,545,767 2,420,342 15.94%
-
Net Worth 22,245,919 19,375,725 15,993,124 14,556,714 11,275,793 8,685,768 8,164,542 18.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,285,003 - - - - - - -
Div Payout % 48.62% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 22,245,919 19,375,725 15,993,124 14,556,714 11,275,793 8,685,768 8,164,542 18.17%
NOSH 7,107,322 3,529,276 3,345,841 3,315,880 3,149,663 2,714,302 2,659,460 17.79%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.31% 27.29% 29.29% 34.31% 27.29% 25.41% 16.91% -
ROE 11.88% 10.34% 10.21% 15.85% 9.37% 8.22% 6.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 122.30 223.55 175.09 211.90 133.51 125.74 109.53 1.85%
EPS 37.19 56.78 48.82 69.59 33.56 26.31 18.52 12.31%
DPS 18.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 5.49 4.78 4.39 3.58 3.20 3.07 0.32%
Adjusted Per Share Value based on latest NOSH - 3,369,803
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.28 73.78 54.78 65.70 39.32 31.91 27.24 19.97%
EPS 24.72 18.74 15.27 21.58 9.88 6.68 4.61 32.28%
DPS 12.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0802 1.8118 1.4955 1.3612 1.0544 0.8122 0.7635 18.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 8.17 11.10 7.65 10.70 6.65 5.60 4.50 -
P/RPS 6.68 4.97 4.37 5.05 4.98 4.45 4.11 8.42%
P/EPS 21.97 19.55 15.67 15.38 19.82 21.28 24.29 -1.65%
EY 4.55 5.12 6.38 6.50 5.05 4.70 4.12 1.66%
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.02 1.60 2.44 1.86 1.75 1.47 10.03%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 10/11/09 13/11/08 12/11/07 17/11/06 17/11/05 19/11/04 -
Price 8.41 12.82 6.10 10.70 7.20 5.35 4.84 -
P/RPS 6.88 5.73 3.48 5.05 5.39 4.25 4.42 7.64%
P/EPS 22.61 22.58 12.49 15.38 21.45 20.33 26.13 -2.38%
EY 4.42 4.43 8.00 6.50 4.66 4.92 3.83 2.41%
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.34 1.28 2.44 2.01 1.67 1.58 9.26%

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