[CIMB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.61%
YoY- 297.01%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,458,162 2,465,466 2,102,855 2,187,538 1,663,195 1,296,008 1,245,830 57.24%
PBT 1,205,268 916,392 825,589 591,778 494,098 463,366 452,801 91.95%
Tax -139,756 -220,072 -176,878 -130,333 -51,670 -109,731 -101,434 23.79%
NP 1,065,512 696,320 648,711 461,445 442,428 353,635 351,367 109.36%
-
NP to SH 1,031,835 660,340 615,347 447,401 408,183 323,706 325,138 115.80%
-
Tax Rate 11.60% 24.02% 21.42% 22.02% 10.46% 23.68% 22.40% -
Total Cost 1,392,650 1,769,146 1,454,144 1,726,093 1,220,767 942,373 894,463 34.29%
-
Net Worth 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 10,569,893 10,680,861 24.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 463,147 - - - -
Div Payout % - - - 103.52% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 10,569,893 10,680,861 24.22%
NOSH 3,369,803 3,288,550 3,216,659 3,087,646 3,149,583 3,145,801 3,141,429 4.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 43.35% 28.24% 30.85% 21.09% 26.60% 27.29% 28.20% -
ROE 6.97% 5.02% 4.83% 3.88% 3.62% 3.06% 3.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 72.95 74.97 65.37 70.85 52.81 41.20 39.66 50.06%
EPS 30.62 19.30 19.13 14.39 12.94 10.29 10.35 105.94%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 4.39 4.00 3.96 3.73 3.58 3.36 3.40 18.55%
Adjusted Per Share Value based on latest NOSH - 3,087,646
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.95 23.02 19.63 20.42 15.53 12.10 11.63 57.26%
EPS 9.63 6.17 5.74 4.18 3.81 3.02 3.04 115.54%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 1.3811 1.2281 1.1892 1.0752 1.0527 0.9868 0.9972 24.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 10.70 11.70 9.95 7.75 6.65 5.95 6.30 -
P/RPS 14.67 15.61 15.22 10.94 12.59 14.44 15.89 -5.18%
P/EPS 34.94 58.27 52.01 53.49 51.31 57.82 60.87 -30.90%
EY 2.86 1.72 1.92 1.87 1.95 1.73 1.64 44.83%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 2.44 2.93 2.51 2.08 1.86 1.77 1.85 20.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 24/08/07 07/05/07 01/03/07 17/11/06 28/08/06 05/06/06 -
Price 10.70 10.50 12.00 9.35 7.20 6.25 6.15 -
P/RPS 14.67 14.01 18.36 13.20 13.63 15.17 15.51 -3.64%
P/EPS 34.94 52.29 62.73 64.53 55.56 60.74 59.42 -29.78%
EY 2.86 1.91 1.59 1.55 1.80 1.65 1.68 42.52%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 2.44 2.63 3.03 2.51 2.01 1.86 1.81 22.00%

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