[CIMB] YoY Cumulative 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- -70.14%
YoY- 36.51%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,945,320 3,255,553 2,750,383 2,787,592 2,513,578 2,017,256 2,102,855 11.04%
PBT 1,718,494 1,331,634 1,232,571 1,128,749 838,916 748,766 825,589 12.98%
Tax -316,120 -308,665 -299,317 -216,450 -174,958 -182,718 -176,878 10.15%
NP 1,402,374 1,022,969 933,254 912,299 663,958 566,048 648,711 13.69%
-
NP to SH 1,386,178 1,010,667 916,511 838,083 613,943 535,333 615,347 14.47%
-
Tax Rate 18.40% 23.18% 24.28% 19.18% 20.86% 24.40% 21.42% -
Total Cost 2,542,946 2,232,584 1,817,129 1,875,293 1,849,620 1,451,208 1,454,144 9.75%
-
Net Worth 30,027,663 25,935,498 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 15.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 30,027,663 25,935,498 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 15.34%
NOSH 7,432,589 7,431,374 7,433,179 3,531,744 3,577,756 3,364,758 3,216,659 14.96%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 35.55% 31.42% 33.93% 32.73% 26.41% 28.06% 30.85% -
ROE 4.62% 3.90% 3.89% 4.75% 3.57% 3.38% 4.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.08 43.81 37.00 78.93 70.26 59.95 65.37 -3.40%
EPS 18.65 13.60 12.33 11.86 17.16 15.91 19.13 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.49 3.17 5.00 4.81 4.71 3.96 0.33%
Adjusted Per Share Value based on latest NOSH - 3,531,744
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.80 30.37 25.66 26.00 23.45 18.82 19.62 11.04%
EPS 12.93 9.43 8.55 7.82 5.73 4.99 5.74 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8012 2.4194 2.1981 1.6473 1.6054 1.4784 1.1883 15.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 7.63 7.69 8.20 14.06 6.85 9.95 9.95 -
P/RPS 14.37 17.55 22.16 17.81 9.75 16.60 15.22 -0.95%
P/EPS 40.91 56.54 66.50 59.25 39.92 62.54 52.01 -3.91%
EY 2.44 1.77 1.50 1.69 2.51 1.60 1.92 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.20 2.59 2.81 1.42 2.11 2.51 -4.61%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 24/05/12 25/05/11 20/05/10 14/05/09 09/05/08 07/05/07 -
Price 8.50 7.19 8.27 7.07 8.85 9.90 12.00 -
P/RPS 16.01 16.41 22.35 8.96 12.60 16.51 18.36 -2.25%
P/EPS 45.58 52.87 67.07 29.79 51.57 62.23 62.73 -5.17%
EY 2.19 1.89 1.49 3.36 1.94 1.61 1.59 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.06 2.61 1.41 1.84 2.10 3.03 -5.92%

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