[CIMB] QoQ 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- 10.21%
YoY- -13.0%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,882,411 1,683,217 2,157,629 2,017,256 1,958,649 2,458,162 2,465,466 -16.39%
PBT 448,136 571,935 946,823 748,766 738,554 1,205,268 916,392 -37.79%
Tax -151,207 -109,287 -259,902 -182,718 -234,922 -139,756 -220,072 -22.04%
NP 296,929 462,648 686,921 566,048 503,632 1,065,512 696,320 -43.19%
-
NP to SH 318,598 447,961 650,146 535,333 485,751 1,031,835 660,340 -38.34%
-
Tax Rate 33.74% 19.11% 27.45% 24.40% 31.81% 11.60% 24.02% -
Total Cost 1,585,482 1,220,569 1,470,708 1,451,208 1,455,017 1,392,650 1,769,146 -7.01%
-
Net Worth 16,779,264 15,896,463 15,732,591 15,848,010 15,742,275 14,793,438 13,154,203 17.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 866,697 - - - 842,734 - - -
Div Payout % 272.03% - - - 173.49% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 16,779,264 15,896,463 15,732,591 15,848,010 15,742,275 14,793,438 13,154,203 17.53%
NOSH 3,466,790 3,325,619 3,361,664 3,364,758 3,370,936 3,369,803 3,288,550 3.56%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.77% 27.49% 31.84% 28.06% 25.71% 43.35% 28.24% -
ROE 1.90% 2.82% 4.13% 3.38% 3.09% 6.97% 5.02% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.30 50.61 64.18 59.95 58.10 72.95 74.97 -19.27%
EPS 9.19 13.47 19.34 15.91 14.41 30.62 19.30 -38.88%
DPS 25.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 4.84 4.78 4.68 4.71 4.67 4.39 4.00 13.48%
Adjusted Per Share Value based on latest NOSH - 3,364,758
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.56 15.70 20.13 18.82 18.27 22.93 23.00 -16.39%
EPS 2.97 4.18 6.07 4.99 4.53 9.63 6.16 -38.37%
DPS 8.09 0.00 0.00 0.00 7.86 0.00 0.00 -
NAPS 1.5653 1.4829 1.4676 1.4784 1.4685 1.38 1.2271 17.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.85 7.65 8.00 9.95 11.00 10.70 11.70 -
P/RPS 10.77 15.11 12.46 16.60 18.93 14.67 15.61 -21.83%
P/EPS 63.66 56.79 41.37 62.54 76.34 34.94 58.27 6.04%
EY 1.57 1.76 2.42 1.60 1.31 2.86 1.72 -5.87%
DY 4.27 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.21 1.60 1.71 2.11 2.36 2.44 2.93 -44.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 13/11/08 14/08/08 09/05/08 21/02/08 12/11/07 24/08/07 -
Price 6.45 6.10 8.10 9.90 10.30 10.70 10.50 -
P/RPS 11.88 12.05 12.62 16.51 17.73 14.67 14.01 -10.36%
P/EPS 70.18 45.29 41.88 62.23 71.48 34.94 52.29 21.56%
EY 1.42 2.21 2.39 1.61 1.40 2.86 1.91 -17.85%
DY 3.88 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 1.33 1.28 1.73 2.10 2.21 2.44 2.63 -36.39%

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