[CIMB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.7%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,031,492 2,959,191 2,750,383 3,185,683 2,897,246 2,993,371 2,787,592 5.74%
PBT 1,287,672 1,277,929 1,232,571 1,143,047 1,184,973 1,184,973 1,128,749 9.17%
Tax -272,794 -296,901 -299,317 -267,065 -235,424 -237,891 -216,450 16.66%
NP 1,014,878 981,028 933,254 875,982 949,549 947,082 912,299 7.35%
-
NP to SH 1,011,758 970,015 916,511 872,615 915,670 889,460 838,083 13.36%
-
Tax Rate 21.19% 23.23% 24.28% 23.36% 19.87% 20.08% 19.18% -
Total Cost 2,016,614 1,978,163 1,817,129 2,309,701 1,947,697 2,046,289 1,875,293 4.95%
-
Net Worth 25,052,347 24,603,444 23,563,178 23,220,288 22,514,118 20,699,903 17,658,723 26.23%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 891,967 - 593,489 967,459 326,394 - -
Div Payout % - 91.95% - 68.01% 105.66% 36.70% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,052,347 24,603,444 23,563,178 23,220,288 22,514,118 20,699,903 17,658,723 26.23%
NOSH 7,433,931 7,433,065 7,433,179 7,418,622 7,193,008 7,064,813 3,531,744 64.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.48% 33.15% 33.93% 27.50% 32.77% 31.64% 32.73% -
ROE 4.04% 3.94% 3.89% 3.76% 4.07% 4.30% 4.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.78 39.81 37.00 42.94 40.28 42.37 78.93 -35.58%
EPS 13.61 13.05 12.33 11.76 12.73 12.59 11.86 9.60%
DPS 0.00 12.00 0.00 8.00 13.45 4.62 0.00 -
NAPS 3.37 3.31 3.17 3.13 3.13 2.93 5.00 -23.10%
Adjusted Per Share Value based on latest NOSH - 7,418,622
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.26 27.58 25.64 29.69 27.00 27.90 25.98 5.76%
EPS 9.43 9.04 8.54 8.13 8.53 8.29 7.81 13.37%
DPS 0.00 8.31 0.00 5.53 9.02 3.04 0.00 -
NAPS 2.335 2.2932 2.1962 2.1643 2.0985 1.9294 1.6459 26.23%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.97 8.93 8.20 8.50 8.17 7.00 14.06 -
P/RPS 17.09 22.43 22.16 19.79 20.28 16.52 17.81 -2.71%
P/EPS 51.21 68.43 66.50 72.26 64.18 55.60 59.25 -9.25%
EY 1.95 1.46 1.50 1.38 1.56 1.80 1.69 10.00%
DY 0.00 1.34 0.00 0.94 1.65 0.66 0.00 -
P/NAPS 2.07 2.70 2.59 2.72 2.61 2.39 2.81 -18.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 23/08/11 25/05/11 25/02/11 22/11/10 26/08/10 20/05/10 -
Price 7.10 7.79 8.27 8.07 8.41 7.92 7.07 -
P/RPS 17.41 19.57 22.35 18.79 20.88 18.69 8.96 55.65%
P/EPS 52.17 59.69 67.07 68.61 66.06 62.91 29.79 45.23%
EY 1.92 1.68 1.49 1.46 1.51 1.59 3.36 -31.11%
DY 0.00 1.54 0.00 0.99 1.60 0.58 0.00 -
P/NAPS 2.11 2.35 2.61 2.58 2.69 2.70 1.41 30.79%

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