[CIMB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.05%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,590,026 11,590,226 11,150,368 10,483,151 10,519,700 10,205,596 10,054,312 9.93%
PBT 4,664,926 4,627,444 4,514,996 3,811,877 3,624,338 3,434,932 3,355,664 24.53%
Tax -919,686 -908,682 -865,800 -764,810 -753,064 -691,372 -699,832 19.95%
NP 3,745,240 3,718,762 3,649,196 3,047,067 2,871,274 2,743,560 2,655,832 25.72%
-
NP to SH 3,524,284 3,455,086 3,352,332 2,806,816 2,671,897 2,554,186 2,455,772 27.20%
-
Tax Rate 19.71% 19.64% 19.18% 20.06% 20.78% 20.13% 20.86% -
Total Cost 7,844,786 7,871,464 7,501,172 7,436,084 7,648,425 7,462,036 7,398,480 3.97%
-
Net Worth 22,245,918 20,693,791 17,658,723 10,166,809 19,375,725 18,274,423 17,209,008 18.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,713,338 652,595 - 653,076 - - - -
Div Payout % 48.62% 18.89% - 23.27% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 22,245,918 20,693,791 17,658,723 10,166,809 19,375,725 18,274,423 17,209,008 18.64%
NOSH 7,107,321 7,062,727 3,531,744 3,530,142 3,529,276 3,527,881 3,577,756 57.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.31% 32.09% 32.73% 29.07% 27.29% 26.88% 26.41% -
ROE 15.84% 16.70% 18.98% 27.61% 13.79% 13.98% 14.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 163.07 164.10 315.72 296.96 298.07 289.28 281.02 -30.40%
EPS 49.59 48.92 47.44 39.76 75.71 72.40 68.64 -19.46%
DPS 24.11 9.24 0.00 18.50 0.00 0.00 0.00 -
NAPS 3.13 2.93 5.00 2.88 5.49 5.18 4.81 -24.88%
Adjusted Per Share Value based on latest NOSH - 3,532,305
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.03 108.03 103.93 97.71 98.05 95.12 93.71 9.93%
EPS 32.85 32.20 31.25 26.16 24.90 23.81 22.89 27.20%
DPS 15.97 6.08 0.00 6.09 0.00 0.00 0.00 -
NAPS 2.0735 1.9288 1.6459 0.9476 1.8059 1.7033 1.604 18.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.17 7.00 14.06 12.84 11.10 9.05 6.85 -
P/RPS 5.01 4.27 4.45 4.32 3.72 3.13 2.44 61.47%
P/EPS 16.48 14.31 14.81 16.15 14.66 12.50 9.98 39.66%
EY 6.07 6.99 6.75 6.19 6.82 8.00 10.02 -28.38%
DY 2.95 1.32 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 2.61 2.39 2.81 4.46 2.02 1.75 1.42 49.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 20/05/10 23/02/10 10/11/09 12/08/09 14/05/09 -
Price 8.41 7.92 7.07 12.66 12.82 10.80 8.85 -
P/RPS 5.16 4.83 2.24 4.26 4.30 3.73 3.15 38.91%
P/EPS 16.96 16.19 7.45 15.92 16.93 14.92 12.89 20.05%
EY 5.90 6.18 13.43 6.28 5.91 6.70 7.76 -16.68%
DY 2.87 1.17 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 2.69 2.70 1.41 4.40 2.34 2.08 1.84 28.78%

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