[CIMB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.07%
YoY- 35.27%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 11,001,532 11,878,203 11,590,026 11,590,226 11,150,368 10,483,151 10,519,700 3.03%
PBT 4,930,284 4,626,717 4,664,926 4,627,444 4,514,996 3,811,877 3,624,338 22.79%
Tax -1,197,268 -956,830 -919,686 -908,682 -865,800 -764,810 -753,064 36.25%
NP 3,733,016 3,669,887 3,745,240 3,718,762 3,649,196 3,047,067 2,871,274 19.14%
-
NP to SH 3,666,044 3,500,803 3,524,284 3,455,086 3,352,332 2,806,816 2,671,897 23.50%
-
Tax Rate 24.28% 20.68% 19.71% 19.64% 19.18% 20.06% 20.78% -
Total Cost 7,268,516 8,208,316 7,844,786 7,871,464 7,501,172 7,436,084 7,648,425 -3.34%
-
Net Worth 23,563,178 22,490,238 22,245,918 20,693,791 17,658,723 10,166,809 19,375,725 13.94%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,873,946 1,713,338 652,595 - 653,076 - -
Div Payout % - 53.53% 48.62% 18.89% - 23.27% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 23,563,178 22,490,238 22,245,918 20,693,791 17,658,723 10,166,809 19,375,725 13.94%
NOSH 7,433,179 7,185,379 7,107,321 7,062,727 3,531,744 3,530,142 3,529,276 64.38%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.93% 30.90% 32.31% 32.09% 32.73% 29.07% 27.29% -
ROE 15.56% 15.57% 15.84% 16.70% 18.98% 27.61% 13.79% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 148.01 165.31 163.07 164.10 315.72 296.96 298.07 -37.31%
EPS 49.32 48.72 49.59 48.92 47.44 39.76 75.71 -24.87%
DPS 0.00 26.08 24.11 9.24 0.00 18.50 0.00 -
NAPS 3.17 3.13 3.13 2.93 5.00 2.88 5.49 -30.68%
Adjusted Per Share Value based on latest NOSH - 7,064,813
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.54 110.71 108.03 108.03 103.93 97.71 98.05 3.03%
EPS 34.17 32.63 32.85 32.20 31.25 26.16 24.90 23.51%
DPS 0.00 17.47 15.97 6.08 0.00 6.09 0.00 -
NAPS 2.1962 2.0962 2.0735 1.9288 1.6459 0.9476 1.8059 13.94%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.20 8.50 8.17 7.00 14.06 12.84 11.10 -
P/RPS 5.54 5.14 5.01 4.27 4.45 4.32 3.72 30.44%
P/EPS 16.63 17.45 16.48 14.31 14.81 16.15 14.66 8.77%
EY 6.01 5.73 6.07 6.99 6.75 6.19 6.82 -8.09%
DY 0.00 3.07 2.95 1.32 0.00 1.44 0.00 -
P/NAPS 2.59 2.72 2.61 2.39 2.81 4.46 2.02 18.04%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 22/11/10 26/08/10 20/05/10 23/02/10 10/11/09 -
Price 8.27 8.07 8.41 7.92 7.07 12.66 12.82 -
P/RPS 5.59 4.88 5.16 4.83 2.24 4.26 4.30 19.13%
P/EPS 16.77 16.56 16.96 16.19 7.45 15.92 16.93 -0.63%
EY 5.96 6.04 5.90 6.18 13.43 6.28 5.91 0.56%
DY 0.00 3.23 2.87 1.17 0.00 1.46 0.00 -
P/NAPS 2.61 2.58 2.69 2.70 1.41 4.40 2.34 7.55%

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