[CIMB] QoQ 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- -28.88%
YoY- -34.41%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,786,977 2,589,220 2,513,578 1,882,411 1,683,217 2,157,629 2,017,256 24.02%
PBT 1,000,788 878,550 838,916 448,136 571,935 946,823 748,766 21.31%
Tax -219,112 -170,728 -174,958 -151,207 -109,287 -259,902 -182,718 12.86%
NP 781,676 707,822 663,958 296,929 462,648 686,921 566,048 23.98%
-
NP to SH 726,830 663,150 613,943 318,598 447,961 650,146 535,333 22.59%
-
Tax Rate 21.89% 19.43% 20.86% 33.74% 19.11% 27.45% 24.40% -
Total Cost 2,005,301 1,881,398 1,849,620 1,585,482 1,220,569 1,470,708 1,451,208 24.03%
-
Net Worth 19,389,196 18,281,621 17,209,008 16,779,264 15,896,463 15,732,591 15,848,010 14.37%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 866,697 - - - -
Div Payout % - - - 272.03% - - - -
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 19,389,196 18,281,621 17,209,008 16,779,264 15,896,463 15,732,591 15,848,010 14.37%
NOSH 3,531,729 3,529,270 3,577,756 3,466,790 3,325,619 3,361,664 3,364,758 3.27%
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 28.05% 27.34% 26.41% 15.77% 27.49% 31.84% 28.06% -
ROE 3.75% 3.63% 3.57% 1.90% 2.82% 4.13% 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 78.91 73.36 70.26 54.30 50.61 64.18 59.95 20.08%
EPS 20.58 18.79 17.16 9.19 13.47 19.34 15.91 18.69%
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 26.09 24.24 23.53 17.62 15.76 20.20 18.89 23.99%
EPS 6.81 6.21 5.75 2.98 4.19 6.09 5.01 22.68%
DPS 0.00 0.00 0.00 8.11 0.00 0.00 0.00 -
NAPS 1.8153 1.7116 1.6112 1.571 1.4883 1.473 1.4838 14.37%
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 14.07 12.34 9.75 10.77 15.11 12.46 16.60 -10.42%
P/EPS 53.94 48.16 39.92 63.66 56.79 41.37 62.54 -9.38%
EY 1.85 2.08 2.51 1.57 1.76 2.42 1.60 10.15%
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 16.25 14.72 12.60 11.88 12.05 12.62 16.51 -1.05%
P/EPS 62.29 57.48 51.57 70.18 45.29 41.88 62.23 0.06%
EY 1.61 1.74 1.94 1.42 2.21 2.39 1.61 0.00%
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