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

Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.99%
YoY- 49.26%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,863,892 11,409,464 11,299,195 10,895,044 10,621,030 9,772,186 8,668,426 23.19%
PBT 4,641,742 4,592,318 4,408,133 4,101,710 3,811,877 3,166,390 2,737,537 42.05%
Tax -956,830 -889,777 -873,465 -806,302 -764,810 -716,005 -606,180 35.45%
NP 3,684,912 3,702,541 3,534,668 3,295,408 3,047,067 2,450,385 2,131,357 43.90%
-
NP to SH 3,515,828 3,446,106 3,257,266 3,030,956 2,806,816 2,322,521 2,043,652 43.43%
-
Tax Rate 20.61% 19.38% 19.81% 19.66% 20.06% 22.61% 22.14% -
Total Cost 8,178,980 7,706,923 7,764,527 7,599,636 7,573,963 7,321,801 6,537,069 16.06%
-
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 1,887,343 1,947,330 979,870 653,476 653,476 866,697 866,697 67.76%
Div Payout % 53.68% 56.51% 30.08% 21.56% 23.28% 37.32% 42.41% -
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 31.06% 32.45% 31.28% 30.25% 28.69% 25.08% 24.59% -
ROE 15.14% 15.31% 15.74% 17.16% 15.89% 11.98% 11.18% -
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 159.92 158.62 159.94 308.49 300.68 276.70 245.62 -24.82%
EPS 47.39 47.91 46.11 85.82 79.46 65.76 57.91 -12.47%
DPS 25.44 27.07 13.87 18.50 18.50 25.00 24.56 2.36%
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 110.88 106.63 105.60 101.83 99.27 91.33 81.02 23.19%
EPS 32.86 32.21 30.44 28.33 26.23 21.71 19.10 43.43%
DPS 17.64 18.20 9.16 6.11 6.11 8.10 8.10 67.77%
NAPS 2.1702 2.1042 1.9346 1.6504 1.6507 1.8121 1.7086 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 5.32 5.15 4.38 4.56 4.27 4.01 3.68 27.76%
P/EPS 17.94 17.05 15.18 16.38 16.16 16.88 15.63 9.59%
EY 5.58 5.86 6.59 6.10 6.19 5.92 6.40 -8.71%
DY 2.99 3.31 1.98 1.32 1.44 2.25 2.71 6.75%
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 5.05 5.30 4.95 2.29 4.21 4.63 4.40 9.59%
P/EPS 17.03 17.55 17.18 8.24 15.93 19.49 18.65 -5.86%
EY 5.87 5.70 5.82 12.14 6.28 5.13 5.36 6.22%
DY 3.15 3.22 1.75 2.62 1.46 1.95 2.27 24.33%
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