[CIMB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.6%
YoY- 62.25%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,544,376 3,031,492 2,897,246 2,786,977 1,683,217 2,458,162 1,663,195 13.42%
PBT 1,487,971 1,287,672 1,184,973 1,000,788 571,935 1,205,268 494,098 20.15%
Tax -322,541 -272,794 -235,424 -219,112 -109,287 -139,756 -51,670 35.65%
NP 1,165,430 1,014,878 949,549 781,676 462,648 1,065,512 442,428 17.50%
-
NP to SH 1,142,823 1,011,758 915,670 726,830 447,961 1,031,835 408,183 18.70%
-
Tax Rate 21.68% 21.19% 19.87% 21.89% 19.11% 11.60% 10.46% -
Total Cost 2,378,946 2,016,614 1,947,697 2,005,301 1,220,569 1,392,650 1,220,767 11.75%
-
Net Worth 27,344,529 25,052,347 22,514,118 19,389,196 15,896,463 14,793,438 11,275,508 15.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 967,459 - - - - -
Div Payout % - - 105.66% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 27,344,529 25,052,347 22,514,118 19,389,196 15,896,463 14,793,438 11,275,508 15.89%
NOSH 7,430,578 7,433,931 7,193,008 3,531,729 3,325,619 3,369,803 3,149,583 15.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.88% 33.48% 32.77% 28.05% 27.49% 43.35% 26.60% -
ROE 4.18% 4.04% 4.07% 3.75% 2.82% 6.97% 3.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.70 40.78 40.28 78.91 50.61 72.95 52.81 -1.68%
EPS 15.38 13.61 12.73 20.58 13.47 30.62 12.94 2.91%
DPS 0.00 0.00 13.45 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.37 3.13 5.49 4.78 4.39 3.58 0.45%
Adjusted Per Share Value based on latest NOSH - 3,531,729
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.19 28.39 27.13 26.10 15.76 23.02 15.57 13.43%
EPS 10.70 9.47 8.57 6.81 4.19 9.66 3.82 18.70%
DPS 0.00 0.00 9.06 0.00 0.00 0.00 0.00 -
NAPS 2.5604 2.3458 2.1081 1.8155 1.4885 1.3852 1.0558 15.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.50 6.97 8.17 11.10 7.65 10.70 6.65 -
P/RPS 15.72 17.09 20.28 14.07 15.11 14.67 12.59 3.76%
P/EPS 48.76 51.21 64.18 53.94 56.79 34.94 51.31 -0.84%
EY 2.05 1.95 1.56 1.85 1.76 2.86 1.95 0.83%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.07 2.61 2.02 1.60 2.44 1.86 1.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 15/11/11 22/11/10 10/11/09 13/11/08 12/11/07 17/11/06 -
Price 7.67 7.10 8.41 12.82 6.10 10.70 7.20 -
P/RPS 16.08 17.41 20.88 16.25 12.05 14.67 13.63 2.79%
P/EPS 49.87 52.17 66.06 62.29 45.29 34.94 55.56 -1.78%
EY 2.01 1.92 1.51 1.61 2.21 2.86 1.80 1.85%
DY 0.00 0.00 1.60 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.11 2.69 2.34 1.28 2.44 2.01 0.57%

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