[CIMB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.47%
YoY- 152.01%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,369,290 3,380,963 3,185,683 2,731,255 1,882,411 1,958,649 2,187,538 7.45%
PBT 1,367,008 1,404,436 1,143,047 1,093,623 448,136 738,554 591,778 14.95%
Tax -277,388 -259,270 -267,065 -200,012 -151,207 -234,922 -130,333 13.40%
NP 1,089,620 1,145,166 875,982 893,611 296,929 503,632 461,445 15.38%
-
NP to SH 1,081,598 1,132,514 872,615 802,893 318,598 485,751 447,401 15.83%
-
Tax Rate 20.29% 18.46% 23.36% 18.29% 33.74% 31.81% 22.02% -
Total Cost 2,279,670 2,235,797 2,309,701 1,837,644 1,585,482 1,455,017 1,726,093 4.74%
-
Net Worth 28,396,592 25,934,868 23,220,288 17,661,526 16,779,264 15,742,275 11,516,922 16.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,366,307 743,119 593,489 653,476 866,697 842,734 463,147 19.73%
Div Payout % 126.32% 65.62% 68.01% 81.39% 272.03% 173.49% 103.52% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 28,396,592 25,934,868 23,220,288 17,661,526 16,779,264 15,742,275 11,516,922 16.21%
NOSH 7,433,663 7,431,194 7,418,622 3,532,305 3,466,790 3,370,936 3,087,646 15.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 32.34% 33.87% 27.50% 32.72% 15.77% 25.71% 21.09% -
ROE 3.81% 4.37% 3.76% 4.55% 1.90% 3.09% 3.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.32 45.50 42.94 77.32 54.30 58.10 70.85 -7.17%
EPS 14.55 15.24 11.76 11.37 9.19 14.41 14.39 0.18%
DPS 18.38 10.00 8.00 18.50 25.00 25.00 15.00 3.44%
NAPS 3.82 3.49 3.13 5.00 4.84 4.67 3.73 0.39%
Adjusted Per Share Value based on latest NOSH - 3,532,305
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.55 31.66 29.83 25.57 17.63 18.34 20.48 7.46%
EPS 10.13 10.60 8.17 7.52 2.98 4.55 4.19 15.83%
DPS 12.79 6.96 5.56 6.12 8.12 7.89 4.34 19.71%
NAPS 2.6589 2.4284 2.1742 1.6537 1.5711 1.474 1.0784 16.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.63 7.44 8.50 12.84 5.85 11.00 7.75 -
P/RPS 16.83 16.35 19.79 16.61 10.77 18.93 10.94 7.43%
P/EPS 52.44 48.82 72.26 56.49 63.66 76.34 53.49 -0.32%
EY 1.91 2.05 1.38 1.77 1.57 1.31 1.87 0.35%
DY 2.41 1.34 0.94 1.44 4.27 2.27 1.94 3.67%
P/NAPS 2.00 2.13 2.72 2.57 1.21 2.36 2.08 -0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 25/02/11 23/02/10 23/02/09 21/02/08 01/03/07 -
Price 7.07 7.14 8.07 12.66 6.45 10.30 9.35 -
P/RPS 15.60 15.69 18.79 16.37 11.88 17.73 13.20 2.82%
P/EPS 48.59 46.85 68.61 55.70 70.18 71.48 64.53 -4.61%
EY 2.06 2.13 1.46 1.80 1.42 1.40 1.55 4.85%
DY 2.60 1.40 0.99 1.46 3.88 2.43 1.60 8.42%
P/NAPS 1.85 2.05 2.58 2.53 1.33 2.21 2.51 -4.95%

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