[CIMB] YoY Quarter Result on 31-Dec-2008 [#4]

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%
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,380,963 3,185,683 2,731,255 1,882,411 1,958,649 2,187,538 1,310,149 17.10%
PBT 1,404,436 1,143,047 1,093,623 448,136 738,554 591,778 207,175 37.55%
Tax -259,270 -267,065 -200,012 -151,207 -234,922 -130,333 -45,012 33.86%
NP 1,145,166 875,982 893,611 296,929 503,632 461,445 162,163 38.49%
-
NP to SH 1,132,514 872,615 802,893 318,598 485,751 447,401 112,692 46.87%
-
Tax Rate 18.46% 23.36% 18.29% 33.74% 31.81% 22.02% 21.73% -
Total Cost 2,235,797 2,309,701 1,837,644 1,585,482 1,455,017 1,726,093 1,147,986 11.74%
-
Net Worth 25,934,868 23,220,288 17,661,526 16,779,264 15,742,275 11,516,922 10,943,343 15.45%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 743,119 593,489 653,476 866,697 842,734 463,147 407,320 10.53%
Div Payout % 65.62% 68.01% 81.39% 272.03% 173.49% 103.52% 361.45% -
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 25,934,868 23,220,288 17,661,526 16,779,264 15,742,275 11,516,922 10,943,343 15.45%
NOSH 7,431,194 7,418,622 3,532,305 3,466,790 3,370,936 3,087,646 2,715,469 18.25%
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 33.87% 27.50% 32.72% 15.77% 25.71% 21.09% 12.38% -
ROE 4.37% 3.76% 4.55% 1.90% 3.09% 3.88% 1.03% -
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 45.50 42.94 77.32 54.30 58.10 70.85 48.25 -0.97%
EPS 15.24 11.76 11.37 9.19 14.41 14.39 4.15 24.19%
DPS 10.00 8.00 18.50 25.00 25.00 15.00 15.00 -6.53%
NAPS 3.49 3.13 5.00 4.84 4.67 3.73 4.03 -2.36%
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 31.54 29.72 25.48 17.56 18.27 20.41 12.22 17.11%
EPS 10.57 8.14 7.49 2.97 4.53 4.17 1.05 46.91%
DPS 6.93 5.54 6.10 8.09 7.86 4.32 3.80 10.52%
NAPS 2.4194 2.1662 1.6476 1.5653 1.4686 1.0744 1.0209 15.45%
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 16.35 19.79 16.61 10.77 18.93 10.94 11.81 5.56%
P/EPS 48.82 72.26 56.49 63.66 76.34 53.49 137.35 -15.82%
EY 2.05 1.38 1.77 1.57 1.31 1.87 0.73 18.76%
DY 1.34 0.94 1.44 4.27 2.27 1.94 2.63 -10.62%
P/NAPS 2.13 2.72 2.57 1.21 2.36 2.08 1.41 7.11%
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 15.69 18.79 16.37 11.88 17.73 13.20 12.12 4.39%
P/EPS 46.85 68.61 55.70 70.18 71.48 64.53 140.96 -16.76%
EY 2.13 1.46 1.80 1.42 1.40 1.55 0.71 20.08%
DY 1.40 0.99 1.46 3.88 2.43 1.60 2.56 -9.56%
P/NAPS 2.05 2.58 2.53 1.33 2.21 2.51 1.45 5.93%

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