[CIMB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 37.79%
YoY- -29.21%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 8,741,066 8,692,520 7,889,775 5,858,101 7,026,483 4,205,032 3,412,831 16.96%
PBT 3,798,172 3,498,695 2,718,254 2,267,523 2,947,249 1,410,264 1,102,792 22.87%
Tax -869,012 -689,765 -564,798 -551,906 -536,706 -262,835 -235,728 24.27%
NP 2,929,160 2,808,930 2,153,456 1,715,617 2,410,543 1,147,429 867,064 22.48%
-
NP to SH 2,898,284 2,643,213 2,003,923 1,633,440 2,307,522 1,057,026 714,133 26.28%
-
Tax Rate 22.88% 19.71% 20.78% 24.34% 18.21% 18.64% 21.38% -
Total Cost 5,811,906 5,883,590 5,736,319 4,142,484 4,615,940 3,057,603 2,545,767 14.74%
-
Net Worth 25,050,567 22,245,919 19,375,725 15,993,124 14,556,714 11,275,793 8,685,768 19.29%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 892,008 1,285,003 - - - - - -
Div Payout % 30.78% 48.62% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 25,050,567 22,245,919 19,375,725 15,993,124 14,556,714 11,275,793 8,685,768 19.29%
NOSH 7,433,403 7,107,322 3,529,276 3,345,841 3,315,880 3,149,663 2,714,302 18.27%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 33.51% 32.31% 27.29% 29.29% 34.31% 27.29% 25.41% -
ROE 11.57% 11.88% 10.34% 10.21% 15.85% 9.37% 8.22% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 117.59 122.30 223.55 175.09 211.90 133.51 125.74 -1.11%
EPS 38.99 37.19 56.78 48.82 69.59 33.56 26.31 6.77%
DPS 12.00 18.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.13 5.49 4.78 4.39 3.58 3.20 0.86%
Adjusted Per Share Value based on latest NOSH - 3,325,619
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 81.47 81.02 73.54 54.60 65.49 39.19 31.81 16.96%
EPS 27.01 24.64 18.68 15.22 21.51 9.85 6.66 26.26%
DPS 8.31 11.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3349 2.0735 1.8059 1.4907 1.3568 1.051 0.8096 19.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.97 8.17 11.10 7.65 10.70 6.65 5.60 -
P/RPS 5.93 6.68 4.97 4.37 5.05 4.98 4.45 4.89%
P/EPS 17.88 21.97 19.55 15.67 15.38 19.82 21.28 -2.85%
EY 5.59 4.55 5.12 6.38 6.50 5.05 4.70 2.93%
DY 1.72 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.61 2.02 1.60 2.44 1.86 1.75 2.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 22/11/10 10/11/09 13/11/08 12/11/07 17/11/06 17/11/05 -
Price 7.10 8.41 12.82 6.10 10.70 7.20 5.35 -
P/RPS 6.04 6.88 5.73 3.48 5.05 5.39 4.25 6.03%
P/EPS 18.21 22.61 22.58 12.49 15.38 21.45 20.33 -1.81%
EY 5.49 4.42 4.43 8.00 6.50 4.66 4.92 1.84%
DY 1.69 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.69 2.34 1.28 2.44 2.01 1.67 3.97%

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