[CIMB] QoQ 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- 56.26%
YoY- 152.79%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,157,629 2,017,256 1,958,649 2,458,162 2,465,466 2,102,855 2,187,538 -0.91%
PBT 946,823 748,766 738,554 1,205,268 916,392 825,589 591,778 36.83%
Tax -259,902 -182,718 -234,922 -139,756 -220,072 -176,878 -130,333 58.49%
NP 686,921 566,048 503,632 1,065,512 696,320 648,711 461,445 30.40%
-
NP to SH 650,146 535,333 485,751 1,031,835 660,340 615,347 447,401 28.32%
-
Tax Rate 27.45% 24.40% 31.81% 11.60% 24.02% 21.42% 22.02% -
Total Cost 1,470,708 1,451,208 1,455,017 1,392,650 1,769,146 1,454,144 1,726,093 -10.13%
-
Net Worth 15,732,591 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 23.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 842,734 - - - 463,147 -
Div Payout % - - 173.49% - - - 103.52% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 15,732,591 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 23.13%
NOSH 3,361,664 3,364,758 3,370,936 3,369,803 3,288,550 3,216,659 3,087,646 5.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.84% 28.06% 25.71% 43.35% 28.24% 30.85% 21.09% -
ROE 4.13% 3.38% 3.09% 6.97% 5.02% 4.83% 3.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.18 59.95 58.10 72.95 74.97 65.37 70.85 -6.38%
EPS 19.34 15.91 14.41 30.62 19.30 19.13 14.39 21.80%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 15.00 -
NAPS 4.68 4.71 4.67 4.39 4.00 3.96 3.73 16.34%
Adjusted Per Share Value based on latest NOSH - 3,369,803
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.13 18.82 18.27 22.93 23.00 19.62 20.41 -0.91%
EPS 6.07 4.99 4.53 9.63 6.16 5.74 4.17 28.46%
DPS 0.00 0.00 7.86 0.00 0.00 0.00 4.32 -
NAPS 1.4677 1.4784 1.4686 1.3801 1.2271 1.1883 1.0744 23.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.00 9.95 11.00 10.70 11.70 9.95 7.75 -
P/RPS 12.46 16.60 18.93 14.67 15.61 15.22 10.94 9.06%
P/EPS 41.37 62.54 76.34 34.94 58.27 52.01 53.49 -15.75%
EY 2.42 1.60 1.31 2.86 1.72 1.92 1.87 18.77%
DY 0.00 0.00 2.27 0.00 0.00 0.00 1.94 -
P/NAPS 1.71 2.11 2.36 2.44 2.93 2.51 2.08 -12.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 09/05/08 21/02/08 12/11/07 24/08/07 07/05/07 01/03/07 -
Price 8.10 9.90 10.30 10.70 10.50 12.00 9.35 -
P/RPS 12.62 16.51 17.73 14.67 14.01 18.36 13.20 -2.95%
P/EPS 41.88 62.23 71.48 34.94 52.29 62.73 64.53 -25.05%
EY 2.39 1.61 1.40 2.86 1.91 1.59 1.55 33.50%
DY 0.00 0.00 2.43 0.00 0.00 0.00 1.60 -
P/NAPS 1.73 2.10 2.21 2.44 2.63 3.03 2.51 -21.99%

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