[CIMB] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 18.76%
YoY- 111.63%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,899,533 8,985,132 9,214,021 8,419,054 7,249,596 6,392,571 5,515,182 37.53%
PBT 3,608,980 3,685,803 3,539,027 2,827,857 2,374,831 2,002,043 1,617,440 70.67%
Tax -777,468 -771,628 -667,039 -578,953 -468,612 -393,168 -307,847 85.34%
NP 2,831,512 2,914,175 2,871,988 2,248,904 1,906,219 1,608,875 1,309,593 67.12%
-
NP to SH 2,713,259 2,793,273 2,754,923 2,131,271 1,794,637 1,504,428 1,169,719 75.13%
-
Tax Rate 21.54% 20.94% 18.85% 20.47% 19.73% 19.64% 19.03% -
Total Cost 6,068,021 6,070,957 6,342,033 6,170,150 5,343,377 4,783,696 4,205,589 27.65%
-
Net Worth 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 25.44%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 842,734 842,734 463,147 463,147 463,147 463,147 407,320 62.29%
Div Payout % 31.06% 30.17% 16.81% 21.73% 25.81% 30.79% 34.82% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 15,848,010 15,742,275 14,793,438 13,154,203 12,737,973 11,516,922 11,275,508 25.44%
NOSH 3,364,758 3,370,936 3,369,803 3,288,550 3,216,659 3,087,646 3,149,583 4.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 31.82% 32.43% 31.17% 26.71% 26.29% 25.17% 23.75% -
ROE 17.12% 17.74% 18.62% 16.20% 14.09% 13.06% 10.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 264.49 266.55 273.43 256.01 225.38 207.04 175.11 31.61%
EPS 80.64 82.86 81.75 64.81 55.79 48.72 37.14 67.59%
DPS 25.05 25.00 13.74 14.08 14.40 15.00 12.93 55.34%
NAPS 4.71 4.67 4.39 4.00 3.96 3.73 3.58 20.04%
Adjusted Per Share Value based on latest NOSH - 3,288,550
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.02 83.82 85.96 78.54 67.63 59.64 51.45 37.53%
EPS 25.31 26.06 25.70 19.88 16.74 14.03 10.91 75.15%
DPS 7.86 7.86 4.32 4.32 4.32 4.32 3.80 62.26%
NAPS 1.4784 1.4686 1.3801 1.2271 1.1883 1.0744 1.0519 25.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.95 11.00 10.70 11.70 9.95 7.75 6.65 -
P/RPS 3.76 4.13 3.91 4.57 4.41 3.74 3.80 -0.70%
P/EPS 12.34 13.27 13.09 18.05 17.83 15.91 17.91 -21.97%
EY 8.10 7.53 7.64 5.54 5.61 6.29 5.58 28.17%
DY 2.52 2.27 1.28 1.20 1.45 1.94 1.94 19.03%
P/NAPS 2.11 2.36 2.44 2.93 2.51 2.08 1.86 8.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 21/02/08 12/11/07 24/08/07 07/05/07 01/03/07 17/11/06 -
Price 9.90 10.30 10.70 10.50 12.00 9.35 7.20 -
P/RPS 3.74 3.86 3.91 4.10 5.32 4.52 4.11 -6.09%
P/EPS 12.28 12.43 13.09 16.20 21.51 19.19 19.39 -26.23%
EY 8.15 8.04 7.64 6.17 4.65 5.21 5.16 35.58%
DY 2.53 2.43 1.28 1.34 1.20 1.60 1.80 25.45%
P/NAPS 2.10 2.21 2.44 2.63 3.03 2.51 2.01 2.96%

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