[CIMB] YoY 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 12,122,029 11,878,203 10,483,151 7,740,512 9,010,661 6,392,570 4,722,980 17.00%
PBT 5,179,729 4,626,717 3,811,877 2,715,659 3,685,803 2,002,042 1,309,967 25.73%
Tax -1,105,403 -956,830 -764,810 -703,113 -771,628 -393,168 -280,740 25.64%
NP 4,074,326 3,669,887 3,047,067 2,012,546 2,914,175 1,608,874 1,029,227 25.76%
-
NP to SH 4,030,798 3,500,803 2,806,816 1,952,038 2,793,273 1,504,427 826,825 30.19%
-
Tax Rate 21.34% 20.68% 20.06% 25.89% 20.94% 19.64% 21.43% -
Total Cost 8,047,703 8,208,316 7,436,084 5,727,966 6,096,486 4,783,696 3,693,753 13.85%
-
Net Worth 26,089,067 22,490,238 10,166,809 16,340,131 15,520,032 11,513,156 9,503,735 18.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,635,212 1,873,946 653,076 844,015 832,619 462,995 407,302 26.05%
Div Payout % 40.57% 53.53% 23.27% 43.24% 29.81% 30.78% 49.26% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 26,089,067 22,490,238 10,166,809 16,340,131 15,520,032 11,513,156 9,503,735 18.32%
NOSH 7,432,782 7,185,379 3,530,142 3,376,060 3,330,479 3,086,637 2,715,352 18.26%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 33.61% 30.90% 29.07% 26.00% 32.34% 25.17% 21.79% -
ROE 15.45% 15.57% 27.61% 11.95% 18.00% 13.07% 8.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 163.09 165.31 296.96 229.28 270.55 207.10 173.94 -1.06%
EPS 54.23 48.72 39.76 57.82 83.87 48.74 30.50 10.06%
DPS 22.00 26.08 18.50 25.00 25.00 15.00 15.00 6.58%
NAPS 3.51 3.13 2.88 4.84 4.66 3.73 3.50 0.04%
Adjusted Per Share Value based on latest NOSH - 3,466,790
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 113.08 110.81 97.79 72.21 84.06 59.63 44.06 17.00%
EPS 37.60 32.66 26.18 18.21 26.06 14.03 7.71 30.20%
DPS 15.25 17.48 6.09 7.87 7.77 4.32 3.80 26.04%
NAPS 2.4338 2.098 0.9484 1.5243 1.4478 1.074 0.8866 18.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.44 8.50 12.84 5.85 11.00 7.75 5.70 -
P/RPS 4.56 5.14 4.32 2.55 4.07 3.74 3.28 5.64%
P/EPS 13.72 17.45 16.15 10.12 13.12 15.90 18.72 -5.04%
EY 7.29 5.73 6.19 9.88 7.62 6.29 5.34 5.32%
DY 2.96 3.07 1.44 4.27 2.27 1.94 2.63 1.98%
P/NAPS 2.12 2.72 4.46 1.21 2.36 2.08 1.63 4.47%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 23/02/10 23/02/09 21/02/08 01/03/07 02/03/06 -
Price 7.14 8.07 12.66 6.45 10.30 9.35 5.85 -
P/RPS 4.38 4.88 4.26 2.81 3.81 4.51 3.36 4.51%
P/EPS 13.17 16.56 15.92 11.16 12.28 19.18 19.21 -6.09%
EY 7.60 6.04 6.28 8.96 8.14 5.21 5.21 6.49%
DY 3.08 3.23 1.46 3.88 2.43 1.60 2.56 3.12%
P/NAPS 2.03 2.58 4.40 1.33 2.21 2.51 1.67 3.30%

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