[CIMB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 188.52%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,187,538 1,663,195 1,296,008 1,245,830 1,310,149 1,183,543 1,077,516 60.12%
PBT 591,778 494,098 463,366 452,801 207,175 374,841 205,911 101.75%
Tax -130,333 -51,670 -109,731 -101,434 -45,012 -83,926 -15,971 303.78%
NP 461,445 442,428 353,635 351,367 162,163 290,915 189,940 80.42%
-
NP to SH 447,401 408,183 323,706 325,138 112,692 245,517 150,286 106.53%
-
Tax Rate 22.02% 10.46% 23.68% 22.40% 21.73% 22.39% 7.76% -
Total Cost 1,726,093 1,220,767 942,373 894,463 1,147,986 892,628 887,576 55.61%
-
Net Worth 11,516,922 11,275,508 10,569,893 10,680,861 10,943,343 8,681,264 8,595,494 21.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 463,147 - - - 407,320 - - -
Div Payout % 103.52% - - - 361.45% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 11,516,922 11,275,508 10,569,893 10,680,861 10,943,343 8,681,264 8,595,494 21.47%
NOSH 3,087,646 3,149,583 3,145,801 3,141,429 2,715,469 2,712,894 2,702,985 9.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.09% 26.60% 27.29% 28.20% 12.38% 24.58% 17.63% -
ROE 3.88% 3.62% 3.06% 3.04% 1.03% 2.83% 1.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.85 52.81 41.20 39.66 48.25 43.63 39.86 46.58%
EPS 14.39 12.94 10.29 10.35 4.15 9.05 5.55 88.40%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.73 3.58 3.36 3.40 4.03 3.20 3.18 11.18%
Adjusted Per Share Value based on latest NOSH - 3,141,429
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.41 15.52 12.09 11.62 12.22 11.04 10.05 60.16%
EPS 4.17 3.81 3.02 3.03 1.05 2.29 1.40 106.60%
DPS 4.32 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 1.0744 1.0519 0.986 0.9964 1.0209 0.8099 0.8019 21.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.75 6.65 5.95 6.30 5.70 5.60 5.05 -
P/RPS 10.94 12.59 14.44 15.89 11.81 12.84 12.67 -9.29%
P/EPS 53.49 51.31 57.82 60.87 137.35 61.88 90.83 -29.67%
EY 1.87 1.95 1.73 1.64 0.73 1.62 1.10 42.30%
DY 1.94 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 2.08 1.86 1.77 1.85 1.41 1.75 1.59 19.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 17/11/06 28/08/06 05/06/06 02/03/06 17/11/05 29/08/05 -
Price 9.35 7.20 6.25 6.15 5.85 5.35 5.40 -
P/RPS 13.20 13.63 15.17 15.51 12.12 12.26 13.55 -1.72%
P/EPS 64.53 55.56 60.74 59.42 140.96 59.12 97.12 -23.79%
EY 1.55 1.80 1.65 1.68 0.71 1.69 1.03 31.22%
DY 1.60 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 2.51 2.01 1.86 1.81 1.45 1.67 1.70 29.57%

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