[CIMB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.01%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,325,606 2,959,191 2,993,371 2,589,220 2,157,629 2,465,466 1,296,008 16.98%
PBT 1,469,527 1,277,929 1,184,973 878,550 946,823 916,392 463,366 21.18%
Tax -350,739 -296,901 -237,891 -170,728 -259,902 -220,072 -109,731 21.34%
NP 1,118,788 981,028 947,082 707,822 686,921 696,320 353,635 21.14%
-
NP to SH 1,109,688 970,015 889,460 663,150 650,146 660,340 323,706 22.77%
-
Tax Rate 23.87% 23.23% 20.08% 19.43% 27.45% 24.02% 23.68% -
Total Cost 2,206,818 1,978,163 2,046,289 1,881,398 1,470,708 1,769,146 942,373 15.22%
-
Net Worth 27,054,684 24,603,444 20,699,903 18,281,621 15,732,591 13,154,203 10,569,893 16.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 371,630 891,967 326,394 - - - - -
Div Payout % 33.49% 91.95% 36.70% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 27,054,684 24,603,444 20,699,903 18,281,621 15,732,591 13,154,203 10,569,893 16.94%
NOSH 7,432,605 7,433,065 7,064,813 3,529,270 3,361,664 3,288,550 3,145,801 15.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.64% 33.15% 31.64% 27.34% 31.84% 28.24% 27.29% -
ROE 4.10% 3.94% 4.30% 3.63% 4.13% 5.02% 3.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.74 39.81 42.37 73.36 64.18 74.97 41.20 1.38%
EPS 14.93 13.05 12.59 18.79 19.34 19.30 10.29 6.39%
DPS 5.00 12.00 4.62 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.31 2.93 5.18 4.68 4.00 3.36 1.34%
Adjusted Per Share Value based on latest NOSH - 3,529,270
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.14 27.71 28.03 24.24 20.20 23.08 12.13 16.99%
EPS 10.39 9.08 8.33 6.21 6.09 6.18 3.03 22.77%
DPS 3.48 8.35 3.06 0.00 0.00 0.00 0.00 -
NAPS 2.533 2.3035 1.938 1.7116 1.473 1.2316 0.9896 16.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.57 8.93 7.00 9.05 8.00 11.70 5.95 -
P/RPS 16.92 22.43 16.52 12.34 12.46 15.61 14.44 2.67%
P/EPS 50.70 68.43 55.60 48.16 41.37 58.27 57.82 -2.16%
EY 1.97 1.46 1.80 2.08 2.42 1.72 1.73 2.18%
DY 0.66 1.34 0.66 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.70 2.39 1.75 1.71 2.93 1.77 2.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 23/08/11 26/08/10 12/08/09 14/08/08 24/08/07 28/08/06 -
Price 7.91 7.79 7.92 10.80 8.10 10.50 6.25 -
P/RPS 17.68 19.57 18.69 14.72 12.62 14.01 15.17 2.58%
P/EPS 52.98 59.69 62.91 57.48 41.88 52.29 60.74 -2.25%
EY 1.89 1.68 1.59 1.74 2.39 1.91 1.65 2.28%
DY 0.63 1.54 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.35 2.70 2.08 1.73 2.63 1.86 2.60%

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