[CIMB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 121.45%
YoY- -7.07%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 5,709,574 5,795,113 5,102,798 4,174,884 4,568,321 2,541,837 2,229,288 16.96%
PBT 2,510,500 2,313,722 1,717,466 1,695,588 1,741,981 916,166 727,951 22.90%
Tax -596,218 -454,341 -345,686 -442,619 -396,950 -211,165 -151,802 25.59%
NP 1,914,282 1,859,381 1,371,780 1,252,969 1,345,031 705,001 576,149 22.14%
-
NP to SH 1,886,526 1,727,543 1,277,093 1,185,479 1,275,687 648,843 468,616 26.11%
-
Tax Rate 23.75% 19.64% 20.13% 26.10% 22.79% 23.05% 20.85% -
Total Cost 3,795,292 3,935,732 3,731,018 2,921,915 3,223,290 1,836,836 1,653,139 14.84%
-
Net Worth 24,603,629 20,693,791 18,274,423 15,703,484 14,108,525 10,572,772 8,598,955 19.13%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 891,974 326,297 - - 822,175 - - -
Div Payout % 47.28% 18.89% - - 64.45% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 24,603,629 20,693,791 18,274,423 15,703,484 14,108,525 10,572,772 8,598,955 19.13%
NOSH 7,433,120 7,062,727 3,527,881 3,355,445 3,288,700 3,146,658 2,704,073 18.34%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.53% 32.09% 26.88% 30.01% 29.44% 27.74% 25.84% -
ROE 7.67% 8.35% 6.99% 7.55% 9.04% 6.14% 5.45% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 76.81 82.05 144.64 124.42 138.91 80.78 82.44 -1.17%
EPS 25.38 24.46 36.20 35.33 38.79 20.62 17.32 6.57%
DPS 12.00 4.62 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.31 2.93 5.18 4.68 4.29 3.36 3.18 0.66%
Adjusted Per Share Value based on latest NOSH - 3,361,664
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 53.26 54.06 47.60 38.95 42.62 23.71 20.80 16.95%
EPS 17.60 16.12 11.91 11.06 11.90 6.05 4.37 26.12%
DPS 8.32 3.04 0.00 0.00 7.67 0.00 0.00 -
NAPS 2.2952 1.9305 1.7048 1.465 1.3162 0.9863 0.8022 19.13%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 8.93 7.00 9.05 8.00 11.70 5.95 5.05 -
P/RPS 11.63 8.53 6.26 6.43 8.42 7.37 6.13 11.25%
P/EPS 35.19 28.62 25.00 22.64 30.16 28.86 29.14 3.19%
EY 2.84 3.49 4.00 4.42 3.32 3.47 3.43 -3.09%
DY 1.34 0.66 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 2.70 2.39 1.75 1.71 2.73 1.77 1.59 9.22%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 12/08/09 14/08/08 24/08/07 28/08/06 29/08/05 -
Price 7.79 7.92 10.80 8.10 10.50 6.25 5.40 -
P/RPS 10.14 9.65 7.47 6.51 7.56 7.74 6.55 7.55%
P/EPS 30.69 32.38 29.83 22.93 27.07 30.31 31.16 -0.25%
EY 3.26 3.09 3.35 4.36 3.69 3.30 3.21 0.25%
DY 1.54 0.58 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 2.35 2.70 2.08 1.73 2.45 1.86 1.70 5.54%

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