[CIMB] YoY 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- -31.1%
YoY- -56.59%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,031,492 2,897,246 2,786,977 1,683,217 2,458,162 1,663,195 1,183,543 16.96%
PBT 1,287,672 1,184,973 1,000,788 571,935 1,205,268 494,098 374,841 22.82%
Tax -272,794 -235,424 -219,112 -109,287 -139,756 -51,670 -83,926 21.69%
NP 1,014,878 949,549 781,676 462,648 1,065,512 442,428 290,915 23.14%
-
NP to SH 1,011,758 915,670 726,830 447,961 1,031,835 408,183 245,517 26.60%
-
Tax Rate 21.19% 19.87% 21.89% 19.11% 11.60% 10.46% 22.39% -
Total Cost 2,016,614 1,947,697 2,005,301 1,220,569 1,392,650 1,220,767 892,628 14.54%
-
Net Worth 25,052,347 22,514,118 19,389,196 15,896,463 14,793,438 11,275,508 8,681,264 19.30%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 967,459 - - - - - -
Div Payout % - 105.66% - - - - - -
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 25,052,347 22,514,118 19,389,196 15,896,463 14,793,438 11,275,508 8,681,264 19.30%
NOSH 7,433,931 7,193,008 3,531,729 3,325,619 3,369,803 3,149,583 2,712,894 18.28%
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 33.48% 32.77% 28.05% 27.49% 43.35% 26.60% 24.58% -
ROE 4.04% 4.07% 3.75% 2.82% 6.97% 3.62% 2.83% -
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 40.78 40.28 78.91 50.61 72.95 52.81 43.63 -1.11%
EPS 13.61 12.73 20.58 13.47 30.62 12.94 9.05 7.03%
DPS 0.00 13.45 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 28.38 27.13 26.09 15.76 23.01 15.57 11.08 16.96%
EPS 9.47 8.57 6.81 4.19 9.66 3.82 2.30 26.58%
DPS 0.00 9.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3455 2.1079 1.8153 1.4883 1.385 1.0557 0.8128 19.30%
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 17.09 20.28 14.07 15.11 14.67 12.59 12.84 4.87%
P/EPS 51.21 64.18 53.94 56.79 34.94 51.31 61.88 -3.10%
EY 1.95 1.56 1.85 1.76 2.86 1.95 1.62 3.13%
DY 0.00 1.65 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 17.41 20.88 16.25 12.05 14.67 13.63 12.26 6.01%
P/EPS 52.17 66.06 62.29 45.29 34.94 55.56 59.12 -2.06%
EY 1.92 1.51 1.61 2.21 2.86 1.80 1.69 2.14%
DY 0.00 1.60 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