[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.5%
YoY- -30.12%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,889,775 5,102,798 2,513,578 7,740,512 5,858,101 4,174,884 2,017,256 148.03%
PBT 2,718,254 1,717,466 838,916 2,715,659 2,267,523 1,695,588 748,766 136.02%
Tax -564,798 -345,686 -174,958 -703,113 -551,906 -442,619 -182,718 112.05%
NP 2,153,456 1,371,780 663,958 2,012,546 1,715,617 1,252,969 566,048 143.50%
-
NP to SH 2,003,923 1,277,093 613,943 1,952,038 1,633,440 1,185,479 535,333 140.89%
-
Tax Rate 20.78% 20.13% 20.86% 25.89% 24.34% 26.10% 24.40% -
Total Cost 5,736,319 3,731,018 1,849,620 5,727,966 4,142,484 2,921,915 1,451,208 149.78%
-
Net Worth 19,375,725 18,274,423 17,209,008 16,340,131 15,993,124 15,703,484 15,848,010 14.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 844,015 - - - -
Div Payout % - - - 43.24% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 19,375,725 18,274,423 17,209,008 16,340,131 15,993,124 15,703,484 15,848,010 14.32%
NOSH 3,529,276 3,527,881 3,577,756 3,376,060 3,345,841 3,355,445 3,364,758 3.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 27.29% 26.88% 26.41% 26.00% 29.29% 30.01% 28.06% -
ROE 10.34% 6.99% 3.57% 11.95% 10.21% 7.55% 3.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 223.55 144.64 70.26 229.28 175.09 124.42 59.95 140.27%
EPS 56.78 36.20 17.16 57.82 48.82 35.33 15.91 133.35%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 5.49 5.18 4.81 4.84 4.78 4.68 4.71 10.74%
Adjusted Per Share Value based on latest NOSH - 3,466,790
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.60 47.60 23.45 72.21 54.65 38.95 18.82 148.01%
EPS 18.69 11.91 5.73 18.21 15.24 11.06 4.99 140.98%
DPS 0.00 0.00 0.00 7.87 0.00 0.00 0.00 -
NAPS 1.8075 1.7048 1.6054 1.5243 1.492 1.4649 1.4784 14.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 11.10 9.05 6.85 5.85 7.65 8.00 9.95 -
P/RPS 4.97 6.26 9.75 2.55 4.37 6.43 16.60 -55.21%
P/EPS 19.55 25.00 39.92 10.12 15.67 22.64 62.54 -53.90%
EY 5.12 4.00 2.51 9.88 6.38 4.42 1.60 116.99%
DY 0.00 0.00 0.00 4.27 0.00 0.00 0.00 -
P/NAPS 2.02 1.75 1.42 1.21 1.60 1.71 2.11 -2.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/11/09 12/08/09 14/05/09 23/02/09 13/11/08 14/08/08 09/05/08 -
Price 12.82 10.80 8.85 6.45 6.10 8.10 9.90 -
P/RPS 5.73 7.47 12.60 2.81 3.48 6.51 16.51 -50.58%
P/EPS 22.58 29.83 51.57 11.16 12.49 22.93 62.23 -49.09%
EY 4.43 3.35 1.94 8.96 8.00 4.36 1.61 96.23%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 2.34 2.08 1.84 1.33 1.28 1.73 2.10 7.47%

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