[CIMB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.6%
YoY- 62.25%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,993,371 2,787,592 2,731,255 2,786,977 2,589,220 2,513,578 1,882,411 36.35%
PBT 1,184,973 1,128,749 1,093,623 1,000,788 878,550 838,916 448,136 91.56%
Tax -237,891 -216,450 -200,012 -219,112 -170,728 -174,958 -151,207 35.38%
NP 947,082 912,299 893,611 781,676 707,822 663,958 296,929 117.14%
-
NP to SH 889,460 838,083 802,893 726,830 663,150 613,943 318,598 98.64%
-
Tax Rate 20.08% 19.18% 18.29% 21.89% 19.43% 20.86% 33.74% -
Total Cost 2,046,289 1,875,293 1,837,644 2,005,301 1,881,398 1,849,620 1,585,482 18.59%
-
Net Worth 20,699,903 17,658,723 17,661,526 19,389,196 18,281,621 17,209,008 16,779,264 15.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 326,394 - 653,476 - - - 866,697 -47.94%
Div Payout % 36.70% - 81.39% - - - 272.03% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 20,699,903 17,658,723 17,661,526 19,389,196 18,281,621 17,209,008 16,779,264 15.07%
NOSH 7,064,813 3,531,744 3,532,305 3,531,729 3,529,270 3,577,756 3,466,790 60.94%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 31.64% 32.73% 32.72% 28.05% 27.34% 26.41% 15.77% -
ROE 4.30% 4.75% 4.55% 3.75% 3.63% 3.57% 1.90% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.37 78.93 77.32 78.91 73.36 70.26 54.30 -15.28%
EPS 12.59 11.86 11.37 20.58 18.79 17.16 9.19 23.42%
DPS 4.62 0.00 18.50 0.00 0.00 0.00 25.00 -67.65%
NAPS 2.93 5.00 5.00 5.49 5.18 4.81 4.84 -28.50%
Adjusted Per Share Value based on latest NOSH - 3,531,729
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.90 25.98 25.46 25.98 24.13 23.43 17.55 36.32%
EPS 8.29 7.81 7.48 6.77 6.18 5.72 2.97 98.61%
DPS 3.04 0.00 6.09 0.00 0.00 0.00 8.08 -47.97%
NAPS 1.9294 1.6459 1.6462 1.8072 1.704 1.604 1.5639 15.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.00 14.06 12.84 11.10 9.05 6.85 5.85 -
P/RPS 16.52 17.81 16.61 14.07 12.34 9.75 10.77 33.10%
P/EPS 55.60 59.25 56.49 53.94 48.16 39.92 63.66 -8.65%
EY 1.80 1.69 1.77 1.85 2.08 2.51 1.57 9.56%
DY 0.66 0.00 1.44 0.00 0.00 0.00 4.27 -71.29%
P/NAPS 2.39 2.81 2.57 2.02 1.75 1.42 1.21 57.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 23/02/10 10/11/09 12/08/09 14/05/09 23/02/09 -
Price 7.92 7.07 12.66 12.82 10.80 8.85 6.45 -
P/RPS 18.69 8.96 16.37 16.25 14.72 12.60 11.88 35.38%
P/EPS 62.91 29.79 55.70 62.29 57.48 51.57 70.18 -7.04%
EY 1.59 3.36 1.80 1.61 1.74 1.94 1.42 7.85%
DY 0.58 0.00 1.46 0.00 0.00 0.00 3.88 -71.93%
P/NAPS 2.70 1.41 2.53 2.34 2.08 1.84 1.33 60.53%

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