[CIMB] YoY 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- -0.44%
YoY- 115.39%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 2,589,220 2,157,629 2,465,466 1,296,008 1,077,516 1,091,599 1,095,389 15.40%
PBT 878,550 946,823 916,392 463,366 205,911 409,141 430,376 12.61%
Tax -170,728 -259,902 -220,072 -109,731 -15,971 -139,476 -158,298 1.26%
NP 707,822 686,921 696,320 353,635 189,940 269,665 272,078 17.25%
-
NP to SH 663,150 650,146 660,340 323,706 150,286 269,665 272,078 15.99%
-
Tax Rate 19.43% 27.45% 24.02% 23.68% 7.76% 34.09% 36.78% -
Total Cost 1,881,398 1,470,708 1,769,146 942,373 887,576 821,934 823,311 14.75%
-
Net Worth 18,281,621 15,732,591 13,154,203 10,569,893 8,595,494 7,942,866 6,999,941 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 - - - - - - - -
Div Payout % - - - - - - - -
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 18,281,621 15,732,591 13,154,203 10,569,893 8,595,494 7,942,866 6,999,941 17.33%
NOSH 3,529,270 3,361,664 3,288,550 3,145,801 2,702,985 2,656,477 2,554,723 5.52%
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 27.34% 31.84% 28.24% 27.29% 17.63% 24.70% 24.84% -
ROE 3.63% 4.13% 5.02% 3.06% 1.75% 3.40% 3.89% -
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 73.36 64.18 74.97 41.20 39.86 41.09 42.88 9.35%
EPS 18.79 19.34 19.30 10.29 5.55 7.20 10.65 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.18 4.68 4.00 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 24.13 20.11 22.98 12.08 10.04 10.17 10.21 15.39%
EPS 6.18 6.06 6.15 3.02 1.40 2.51 2.54 15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.704 1.4664 1.2261 0.9852 0.8012 0.7403 0.6524 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 12.34 12.46 15.61 14.44 12.67 11.83 8.07 7.32%
P/EPS 48.16 41.37 58.27 57.82 90.83 47.88 32.49 6.77%
EY 2.08 2.42 1.72 1.73 1.10 2.09 3.08 -6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.71 2.93 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 14.72 12.62 14.01 15.17 13.55 11.05 8.77 9.00%
P/EPS 57.48 41.88 52.29 60.74 97.12 44.72 35.31 8.45%
EY 1.74 2.39 1.91 1.65 1.03 2.24 2.83 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.73 2.63 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