[CIMB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 92.7%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,731,255 2,786,977 2,589,220 2,513,578 1,882,411 1,683,217 2,157,629 16.96%
PBT 1,093,623 1,000,788 878,550 838,916 448,136 571,935 946,823 10.05%
Tax -200,012 -219,112 -170,728 -174,958 -151,207 -109,287 -259,902 -15.98%
NP 893,611 781,676 707,822 663,958 296,929 462,648 686,921 19.11%
-
NP to SH 802,893 726,830 663,150 613,943 318,598 447,961 650,146 15.06%
-
Tax Rate 18.29% 21.89% 19.43% 20.86% 33.74% 19.11% 27.45% -
Total Cost 1,837,644 2,005,301 1,881,398 1,849,620 1,585,482 1,220,569 1,470,708 15.96%
-
Net Worth 17,661,526 19,389,196 18,281,621 17,209,008 16,779,264 15,896,463 15,732,591 7.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 653,476 - - - 866,697 - - -
Div Payout % 81.39% - - - 272.03% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 17,661,526 19,389,196 18,281,621 17,209,008 16,779,264 15,896,463 15,732,591 7.99%
NOSH 3,532,305 3,531,729 3,529,270 3,577,756 3,466,790 3,325,619 3,361,664 3.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 32.72% 28.05% 27.34% 26.41% 15.77% 27.49% 31.84% -
ROE 4.55% 3.75% 3.63% 3.57% 1.90% 2.82% 4.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.32 78.91 73.36 70.26 54.30 50.61 64.18 13.18%
EPS 11.37 20.58 18.79 17.16 9.19 13.47 19.34 -29.75%
DPS 18.50 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 5.00 5.49 5.18 4.81 4.84 4.78 4.68 4.49%
Adjusted Per Share Value based on latest NOSH - 3,577,756
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.57 26.09 24.24 23.53 17.62 15.76 20.20 16.96%
EPS 7.52 6.81 6.21 5.75 2.98 4.19 6.09 15.05%
DPS 6.12 0.00 0.00 0.00 8.11 0.00 0.00 -
NAPS 1.6536 1.8153 1.7116 1.6112 1.571 1.4883 1.473 7.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 12.84 11.10 9.05 6.85 5.85 7.65 8.00 -
P/RPS 16.61 14.07 12.34 9.75 10.77 15.11 12.46 21.06%
P/EPS 56.49 53.94 48.16 39.92 63.66 56.79 41.37 23.01%
EY 1.77 1.85 2.08 2.51 1.57 1.76 2.42 -18.77%
DY 1.44 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 2.57 2.02 1.75 1.42 1.21 1.60 1.71 31.10%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 10/11/09 12/08/09 14/05/09 23/02/09 13/11/08 14/08/08 -
Price 12.66 12.82 10.80 8.85 6.45 6.10 8.10 -
P/RPS 16.37 16.25 14.72 12.60 11.88 12.05 12.62 18.88%
P/EPS 55.70 62.29 57.48 51.57 70.18 45.29 41.88 20.87%
EY 1.80 1.61 1.74 1.94 1.42 2.21 2.39 -17.17%
DY 1.46 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 2.53 2.34 2.08 1.84 1.33 1.28 1.73 28.75%

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