[CIMB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -59.1%
YoY- 89.26%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,787,592 2,513,578 2,017,256 2,102,855 1,245,830 1,151,772 1,039,069 17.86%
PBT 1,128,749 838,916 748,766 825,589 452,801 522,040 365,533 20.66%
Tax -216,450 -174,958 -182,718 -176,878 -101,434 -203,711 -143,961 7.02%
NP 912,299 663,958 566,048 648,711 351,367 318,329 221,572 26.58%
-
NP to SH 838,083 613,943 535,333 615,347 325,138 318,329 221,572 24.81%
-
Tax Rate 19.18% 20.86% 24.40% 21.42% 22.40% 39.02% 39.38% -
Total Cost 1,875,293 1,849,620 1,451,208 1,454,144 894,463 833,443 817,497 14.83%
-
Net Worth 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 8,775,000 7,968,120 14.17%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 8,775,000 7,968,120 14.17%
NOSH 3,531,744 3,577,756 3,364,758 3,216,659 3,141,429 2,700,000 2,647,216 4.91%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 32.73% 26.41% 28.06% 30.85% 28.20% 27.64% 21.32% -
ROE 4.75% 3.57% 3.38% 4.83% 3.04% 3.63% 2.78% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 78.93 70.26 59.95 65.37 39.66 42.66 39.25 12.34%
EPS 11.86 17.16 15.91 19.13 10.35 11.82 8.37 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.81 4.71 3.96 3.40 3.25 3.01 8.82%
Adjusted Per Share Value based on latest NOSH - 3,216,659
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 26.06 23.50 18.86 19.66 11.65 10.77 9.71 17.87%
EPS 7.83 5.74 5.00 5.75 3.04 2.98 2.07 24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6508 1.6088 1.4815 1.1908 0.9985 0.8203 0.7449 14.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 14.06 6.85 9.95 9.95 6.30 4.58 5.20 -
P/RPS 17.81 9.75 16.60 15.22 15.89 10.74 13.25 5.05%
P/EPS 59.25 39.92 62.54 52.01 60.87 38.85 62.13 -0.78%
EY 1.69 2.51 1.60 1.92 1.64 2.57 1.61 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.42 2.11 2.51 1.85 1.41 1.73 8.41%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 14/05/09 09/05/08 07/05/07 05/06/06 11/05/05 17/05/04 -
Price 7.07 8.85 9.90 12.00 6.15 4.72 4.46 -
P/RPS 8.96 12.60 16.51 18.36 15.51 11.06 11.36 -3.87%
P/EPS 29.79 51.57 62.23 62.73 59.42 40.03 53.29 -9.23%
EY 3.36 1.94 1.61 1.59 1.68 2.50 1.88 10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.84 2.10 3.03 1.81 1.45 1.48 -0.80%

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