[CIMB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.31%
YoY- 103.99%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,993,371 2,589,220 2,157,629 2,465,466 1,296,008 1,077,516 1,091,599 18.29%
PBT 1,184,973 878,550 946,823 916,392 463,366 205,911 409,141 19.38%
Tax -237,891 -170,728 -259,902 -220,072 -109,731 -15,971 -139,476 9.30%
NP 947,082 707,822 686,921 696,320 353,635 189,940 269,665 23.27%
-
NP to SH 889,460 663,150 650,146 660,340 323,706 150,286 269,665 21.99%
-
Tax Rate 20.08% 19.43% 27.45% 24.02% 23.68% 7.76% 34.09% -
Total Cost 2,046,289 1,881,398 1,470,708 1,769,146 942,373 887,576 821,934 16.41%
-
Net Worth 20,699,903 18,281,621 15,732,591 13,154,203 10,569,893 8,595,494 7,942,866 17.30%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 326,394 - - - - - - -
Div Payout % 36.70% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 20,699,903 18,281,621 15,732,591 13,154,203 10,569,893 8,595,494 7,942,866 17.30%
NOSH 7,064,813 3,529,270 3,361,664 3,288,550 3,145,801 2,702,985 2,656,477 17.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.64% 27.34% 31.84% 28.24% 27.29% 17.63% 24.70% -
ROE 4.30% 3.63% 4.13% 5.02% 3.06% 1.75% 3.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.37 73.36 64.18 74.97 41.20 39.86 41.09 0.51%
EPS 12.59 18.79 19.34 19.30 10.29 5.55 7.20 9.75%
DPS 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 5.18 4.68 4.00 3.36 3.18 2.99 -0.33%
Adjusted Per Share Value based on latest NOSH - 3,288,550
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 27.95 24.17 20.14 23.02 12.10 10.06 10.19 18.30%
EPS 8.30 6.19 6.07 6.17 3.02 1.40 2.52 21.96%
DPS 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9326 1.7068 1.4688 1.2281 0.9868 0.8025 0.7416 17.29%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 7.00 9.05 8.00 11.70 5.95 5.05 4.86 -
P/RPS 16.52 12.34 12.46 15.61 14.44 12.67 11.83 5.72%
P/EPS 55.60 48.16 41.37 58.27 57.82 90.83 47.88 2.52%
EY 1.80 2.08 2.42 1.72 1.73 1.10 2.09 -2.45%
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.75 1.71 2.93 1.77 1.59 1.63 6.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 12/08/09 14/08/08 24/08/07 28/08/06 29/08/05 27/08/04 -
Price 7.92 10.80 8.10 10.50 6.25 5.40 4.54 -
P/RPS 18.69 14.72 12.62 14.01 15.17 13.55 11.05 9.15%
P/EPS 62.91 57.48 41.88 52.29 60.74 97.12 44.72 5.85%
EY 1.59 1.74 2.39 1.91 1.65 1.03 2.24 -5.54%
DY 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.08 1.73 2.63 1.86 1.70 1.52 10.04%

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