[CIMB] YoY Annualized 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- 25.81%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 13,022,212 11,001,532 11,150,368 10,054,312 8,069,024 8,411,420 4,983,320 17.34%
PBT 5,326,536 4,930,284 4,514,996 3,355,664 2,995,064 3,302,356 1,811,204 19.67%
Tax -1,234,660 -1,197,268 -865,800 -699,832 -730,872 -707,512 -405,736 20.35%
NP 4,091,876 3,733,016 3,649,196 2,655,832 2,264,192 2,594,844 1,405,468 19.47%
-
NP to SH 4,042,668 3,666,044 3,352,332 2,455,772 2,141,332 2,461,388 1,300,552 20.78%
-
Tax Rate 23.18% 24.28% 19.18% 20.86% 24.40% 21.42% 22.40% -
Total Cost 8,930,336 7,268,516 7,501,172 7,398,480 5,804,832 5,816,576 3,577,852 16.45%
-
Net Worth 25,935,498 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 15.91%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 25,935,498 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 15.91%
NOSH 7,431,374 7,433,179 3,531,744 3,577,756 3,364,758 3,216,659 3,141,429 15.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.42% 33.93% 32.73% 26.41% 28.06% 30.85% 28.20% -
ROE 15.59% 15.56% 18.98% 14.27% 13.51% 19.32% 12.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 175.23 148.01 315.72 281.02 239.81 261.50 158.63 1.67%
EPS 54.40 49.32 47.44 68.64 63.64 76.52 41.40 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.17 5.00 4.81 4.71 3.96 3.40 0.43%
Adjusted Per Share Value based on latest NOSH - 3,577,756
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 121.38 102.54 103.93 93.71 75.21 78.40 46.45 17.34%
EPS 37.68 34.17 31.25 22.89 19.96 22.94 12.12 20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4173 2.1962 1.6459 1.604 1.4771 1.1873 0.9955 15.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.69 8.20 14.06 6.85 9.95 9.95 6.30 -
P/RPS 4.39 5.54 4.45 2.44 4.15 3.81 3.97 1.68%
P/EPS 14.14 16.63 14.81 9.98 15.63 13.00 15.22 -1.21%
EY 7.07 6.01 6.75 10.02 6.40 7.69 6.57 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.59 2.81 1.42 2.11 2.51 1.85 2.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 20/05/10 14/05/09 09/05/08 07/05/07 05/06/06 -
Price 7.19 8.27 7.07 8.85 9.90 12.00 6.15 -
P/RPS 4.10 5.59 2.24 3.15 4.13 4.59 3.88 0.92%
P/EPS 13.22 16.77 7.45 12.89 15.56 15.68 14.86 -1.92%
EY 7.57 5.96 13.43 7.76 6.43 6.38 6.73 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.61 1.41 1.84 2.10 3.03 1.81 2.17%

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