[CIMB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.13%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,750,383 3,185,683 2,897,246 2,993,371 2,787,592 2,731,255 2,786,977 -0.87%
PBT 1,232,571 1,143,047 1,184,973 1,184,973 1,128,749 1,093,623 1,000,788 14.91%
Tax -299,317 -267,065 -235,424 -237,891 -216,450 -200,012 -219,112 23.13%
NP 933,254 875,982 949,549 947,082 912,299 893,611 781,676 12.55%
-
NP to SH 916,511 872,615 915,670 889,460 838,083 802,893 726,830 16.73%
-
Tax Rate 24.28% 23.36% 19.87% 20.08% 19.18% 18.29% 21.89% -
Total Cost 1,817,129 2,309,701 1,947,697 2,046,289 1,875,293 1,837,644 2,005,301 -6.36%
-
Net Worth 23,563,178 23,220,288 22,514,118 20,699,903 17,658,723 17,661,526 19,389,196 13.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 593,489 967,459 326,394 - 653,476 - -
Div Payout % - 68.01% 105.66% 36.70% - 81.39% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 23,563,178 23,220,288 22,514,118 20,699,903 17,658,723 17,661,526 19,389,196 13.89%
NOSH 7,433,179 7,418,622 7,193,008 7,064,813 3,531,744 3,532,305 3,531,729 64.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.93% 27.50% 32.77% 31.64% 32.73% 32.72% 28.05% -
ROE 3.89% 3.76% 4.07% 4.30% 4.75% 4.55% 3.75% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.00 42.94 40.28 42.37 78.93 77.32 78.91 -39.67%
EPS 12.33 11.76 12.73 12.59 11.86 11.37 20.58 -28.95%
DPS 0.00 8.00 13.45 4.62 0.00 18.50 0.00 -
NAPS 3.17 3.13 3.13 2.93 5.00 5.00 5.49 -30.68%
Adjusted Per Share Value based on latest NOSH - 7,064,813
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.64 29.69 27.00 27.90 25.98 25.46 25.98 -0.87%
EPS 8.54 8.13 8.53 8.29 7.81 7.48 6.77 16.76%
DPS 0.00 5.53 9.02 3.04 0.00 6.09 0.00 -
NAPS 2.1962 2.1643 2.0985 1.9294 1.6459 1.6462 1.8072 13.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.20 8.50 8.17 7.00 14.06 12.84 11.10 -
P/RPS 22.16 19.79 20.28 16.52 17.81 16.61 14.07 35.40%
P/EPS 66.50 72.26 64.18 55.60 59.25 56.49 53.94 14.99%
EY 1.50 1.38 1.56 1.80 1.69 1.77 1.85 -13.05%
DY 0.00 0.94 1.65 0.66 0.00 1.44 0.00 -
P/NAPS 2.59 2.72 2.61 2.39 2.81 2.57 2.02 18.04%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 22/11/10 26/08/10 20/05/10 23/02/10 10/11/09 -
Price 8.27 8.07 8.41 7.92 7.07 12.66 12.82 -
P/RPS 22.35 18.79 20.88 18.69 8.96 16.37 16.25 23.69%
P/EPS 67.07 68.61 66.06 62.91 29.79 55.70 62.29 5.05%
EY 1.49 1.46 1.51 1.59 3.36 1.80 1.61 -5.03%
DY 0.00 0.99 1.60 0.58 0.00 1.46 0.00 -
P/NAPS 2.61 2.58 2.69 2.70 1.41 2.53 2.34 7.55%

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