[CIMB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.38%
YoY- 36.51%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,185,683 2,897,246 2,993,371 2,787,592 2,731,255 2,786,977 2,589,220 14.77%
PBT 1,143,047 1,184,973 1,184,973 1,128,749 1,093,623 1,000,788 878,550 19.12%
Tax -267,065 -235,424 -237,891 -216,450 -200,012 -219,112 -170,728 34.64%
NP 875,982 949,549 947,082 912,299 893,611 781,676 707,822 15.22%
-
NP to SH 872,615 915,670 889,460 838,083 802,893 726,830 663,150 20.02%
-
Tax Rate 23.36% 19.87% 20.08% 19.18% 18.29% 21.89% 19.43% -
Total Cost 2,309,701 1,947,697 2,046,289 1,875,293 1,837,644 2,005,301 1,881,398 14.60%
-
Net Worth 23,220,288 22,514,118 20,699,903 17,658,723 17,661,526 19,389,196 18,281,621 17.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 593,489 967,459 326,394 - 653,476 - - -
Div Payout % 68.01% 105.66% 36.70% - 81.39% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 23,220,288 22,514,118 20,699,903 17,658,723 17,661,526 19,389,196 18,281,621 17.23%
NOSH 7,418,622 7,193,008 7,064,813 3,531,744 3,532,305 3,531,729 3,529,270 63.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.50% 32.77% 31.64% 32.73% 32.72% 28.05% 27.34% -
ROE 3.76% 4.07% 4.30% 4.75% 4.55% 3.75% 3.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.94 40.28 42.37 78.93 77.32 78.91 73.36 -29.95%
EPS 11.76 12.73 12.59 11.86 11.37 20.58 18.79 -26.76%
DPS 8.00 13.45 4.62 0.00 18.50 0.00 0.00 -
NAPS 3.13 3.13 2.93 5.00 5.00 5.49 5.18 -28.46%
Adjusted Per Share Value based on latest NOSH - 3,531,744
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.69 27.00 27.90 25.98 25.46 25.98 24.13 14.78%
EPS 8.13 8.53 8.29 7.81 7.48 6.77 6.18 20.00%
DPS 5.53 9.02 3.04 0.00 6.09 0.00 0.00 -
NAPS 2.1643 2.0985 1.9294 1.6459 1.6462 1.8072 1.704 17.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.50 8.17 7.00 14.06 12.84 11.10 9.05 -
P/RPS 19.79 20.28 16.52 17.81 16.61 14.07 12.34 36.89%
P/EPS 72.26 64.18 55.60 59.25 56.49 53.94 48.16 30.96%
EY 1.38 1.56 1.80 1.69 1.77 1.85 2.08 -23.87%
DY 0.94 1.65 0.66 0.00 1.44 0.00 0.00 -
P/NAPS 2.72 2.61 2.39 2.81 2.57 2.02 1.75 34.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 26/08/10 20/05/10 23/02/10 10/11/09 12/08/09 -
Price 8.07 8.41 7.92 7.07 12.66 12.82 10.80 -
P/RPS 18.79 20.88 18.69 8.96 16.37 16.25 14.72 17.62%
P/EPS 68.61 66.06 62.91 29.79 55.70 62.29 57.48 12.48%
EY 1.46 1.51 1.59 3.36 1.80 1.61 1.74 -11.01%
DY 0.99 1.60 0.58 0.00 1.46 0.00 0.00 -
P/NAPS 2.58 2.69 2.70 1.41 2.53 2.34 2.08 15.39%

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