[CIMB] QoQ 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- 10.47%
YoY- 152.01%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 2,897,246 2,993,371 2,787,592 2,731,255 2,786,977 2,589,220 2,513,578 9.92%
PBT 1,184,973 1,184,973 1,128,749 1,093,623 1,000,788 878,550 838,916 25.86%
Tax -235,424 -237,891 -216,450 -200,012 -219,112 -170,728 -174,958 21.86%
NP 949,549 947,082 912,299 893,611 781,676 707,822 663,958 26.90%
-
NP to SH 915,670 889,460 838,083 802,893 726,830 663,150 613,943 30.50%
-
Tax Rate 19.87% 20.08% 19.18% 18.29% 21.89% 19.43% 20.86% -
Total Cost 1,947,697 2,046,289 1,875,293 1,837,644 2,005,301 1,881,398 1,849,620 3.50%
-
Net Worth 22,514,118 20,699,903 17,658,723 17,661,526 19,389,196 18,281,621 17,209,008 19.59%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 967,459 326,394 - 653,476 - - - -
Div Payout % 105.66% 36.70% - 81.39% - - - -
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 22,514,118 20,699,903 17,658,723 17,661,526 19,389,196 18,281,621 17,209,008 19.59%
NOSH 7,193,008 7,064,813 3,531,744 3,532,305 3,531,729 3,529,270 3,577,756 59.22%
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 32.77% 31.64% 32.73% 32.72% 28.05% 27.34% 26.41% -
ROE 4.07% 4.30% 4.75% 4.55% 3.75% 3.63% 3.57% -
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 40.28 42.37 78.93 77.32 78.91 73.36 70.26 -30.96%
EPS 12.73 12.59 11.86 11.37 20.58 18.79 17.16 -18.03%
DPS 13.45 4.62 0.00 18.50 0.00 0.00 0.00 -
NAPS 3.13 2.93 5.00 5.00 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 27.00 27.90 25.98 25.46 25.98 24.13 23.43 9.90%
EPS 8.53 8.29 7.81 7.48 6.77 6.18 5.72 30.49%
DPS 9.02 3.04 0.00 6.09 0.00 0.00 0.00 -
NAPS 2.0985 1.9294 1.6459 1.6462 1.8072 1.704 1.604 19.60%
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 20.28 16.52 17.81 16.61 14.07 12.34 9.75 62.87%
P/EPS 64.18 55.60 59.25 56.49 53.94 48.16 39.92 37.19%
EY 1.56 1.80 1.69 1.77 1.85 2.08 2.51 -27.15%
DY 1.65 0.66 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 2.61 2.39 2.81 2.57 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 20.88 18.69 8.96 16.37 16.25 14.72 12.60 39.99%
P/EPS 66.06 62.91 29.79 55.70 62.29 57.48 51.57 17.93%
EY 1.51 1.59 3.36 1.80 1.61 1.74 1.94 -15.37%
DY 1.60 0.58 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 2.69 2.70 1.41 2.53 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