[CIMB] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,897,246 2,786,977 1,683,217 2,458,162 1,663,195 1,183,543 1,037,376 18.66%
PBT 1,184,973 1,000,788 571,935 1,205,268 494,098 374,841 257,928 28.91%
Tax -235,424 -219,112 -109,287 -139,756 -51,670 -83,926 -113,272 12.96%
NP 949,549 781,676 462,648 1,065,512 442,428 290,915 144,656 36.81%
-
NP to SH 915,670 726,830 447,961 1,031,835 408,183 245,517 144,656 35.98%
-
Tax Rate 19.87% 21.89% 19.11% 11.60% 10.46% 22.39% 43.92% -
Total Cost 1,947,697 2,005,301 1,220,569 1,392,650 1,220,767 892,628 892,720 13.87%
-
Net Worth 22,514,118 19,389,196 15,896,463 14,793,438 11,275,508 8,681,264 8,159,447 18.42%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 967,459 - - - - - - -
Div Payout % 105.66% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 22,514,118 19,389,196 15,896,463 14,793,438 11,275,508 8,681,264 8,159,447 18.42%
NOSH 7,193,008 3,531,729 3,325,619 3,369,803 3,149,583 2,712,894 2,657,800 18.04%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.77% 28.05% 27.49% 43.35% 26.60% 24.58% 13.94% -
ROE 4.07% 3.75% 2.82% 6.97% 3.62% 2.83% 1.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.28 78.91 50.61 72.95 52.81 43.63 39.03 0.52%
EPS 12.73 20.58 13.47 30.62 12.94 9.05 5.44 15.21%
DPS 13.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 5.49 4.78 4.39 3.58 3.20 3.07 0.32%
Adjusted Per Share Value based on latest NOSH - 3,369,803
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.03 26.00 15.70 22.93 15.52 11.04 9.68 18.65%
EPS 8.54 6.78 4.18 9.63 3.81 2.29 1.35 35.97%
DPS 9.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1003 1.8088 1.483 1.3801 1.0519 0.8099 0.7612 18.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 8.17 11.10 7.65 10.70 6.65 5.60 4.50 -
P/RPS 20.28 14.07 15.11 14.67 12.59 12.84 11.53 9.86%
P/EPS 64.18 53.94 56.79 34.94 51.31 61.88 82.68 -4.13%
EY 1.56 1.85 1.76 2.86 1.95 1.62 1.21 4.32%
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.02 1.60 2.44 1.86 1.75 1.47 10.03%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 10/11/09 13/11/08 12/11/07 17/11/06 17/11/05 19/11/04 -
Price 8.41 12.82 6.10 10.70 7.20 5.35 4.84 -
P/RPS 20.88 16.25 12.05 14.67 13.63 12.26 12.40 9.06%
P/EPS 66.06 62.29 45.29 34.94 55.56 59.12 88.93 -4.83%
EY 1.51 1.61 2.21 2.86 1.80 1.69 1.12 5.10%
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.34 1.28 2.44 2.01 1.67 1.58 9.26%

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