[CIMB] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.83%
YoY- -13.0%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,750,383 2,787,592 2,513,578 2,017,256 2,102,855 1,245,830 1,151,772 15.60%
PBT 1,232,571 1,128,749 838,916 748,766 825,589 452,801 522,040 15.38%
Tax -299,317 -216,450 -174,958 -182,718 -176,878 -101,434 -203,711 6.62%
NP 933,254 912,299 663,958 566,048 648,711 351,367 318,329 19.62%
-
NP to SH 916,511 838,083 613,943 535,333 615,347 325,138 318,329 19.26%
-
Tax Rate 24.28% 19.18% 20.86% 24.40% 21.42% 22.40% 39.02% -
Total Cost 1,817,129 1,875,293 1,849,620 1,451,208 1,454,144 894,463 833,443 13.86%
-
Net Worth 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 8,775,000 17.88%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 8,775,000 17.88%
NOSH 7,433,179 3,531,744 3,577,756 3,364,758 3,216,659 3,141,429 2,700,000 18.37%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 33.93% 32.73% 26.41% 28.06% 30.85% 28.20% 27.64% -
ROE 3.89% 4.75% 3.57% 3.38% 4.83% 3.04% 3.63% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 37.00 78.93 70.26 59.95 65.37 39.66 42.66 -2.34%
EPS 12.33 11.86 17.16 15.91 19.13 10.35 11.82 0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 5.00 4.81 4.71 3.96 3.40 3.25 -0.41%
Adjusted Per Share Value based on latest NOSH - 3,364,758
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.71 26.06 23.50 18.86 19.66 11.65 10.77 15.59%
EPS 8.57 7.83 5.74 5.00 5.75 3.04 2.98 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2028 1.6508 1.6088 1.4815 1.1908 0.9985 0.8203 17.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 8.20 14.06 6.85 9.95 9.95 6.30 4.58 -
P/RPS 22.16 17.81 9.75 16.60 15.22 15.89 10.74 12.82%
P/EPS 66.50 59.25 39.92 62.54 52.01 60.87 38.85 9.36%
EY 1.50 1.69 2.51 1.60 1.92 1.64 2.57 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.81 1.42 2.11 2.51 1.85 1.41 10.66%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 20/05/10 14/05/09 09/05/08 07/05/07 05/06/06 11/05/05 -
Price 8.27 7.07 8.85 9.90 12.00 6.15 4.72 -
P/RPS 22.35 8.96 12.60 16.51 18.36 15.51 11.06 12.43%
P/EPS 67.07 29.79 51.57 62.23 62.73 59.42 40.03 8.97%
EY 1.49 3.36 1.94 1.61 1.59 1.68 2.50 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.41 1.84 2.10 3.03 1.81 1.45 10.28%

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