[CIMB] YoY Cumulative 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- 40.07%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,494,825 12,122,029 11,878,203 10,483,151 7,740,512 9,010,661 6,392,570 13.24%
PBT 5,638,311 5,179,729 4,626,717 3,811,877 2,715,659 3,685,803 2,002,042 18.81%
Tax -1,241,504 -1,105,403 -956,830 -764,810 -703,113 -771,628 -393,168 21.10%
NP 4,396,807 4,074,326 3,669,887 3,047,067 2,012,546 2,914,175 1,608,874 18.22%
-
NP to SH 4,344,776 4,030,798 3,500,803 2,806,816 1,952,038 2,793,273 1,504,427 19.31%
-
Tax Rate 22.02% 21.34% 20.68% 20.06% 25.89% 20.94% 19.64% -
Total Cost 9,098,018 8,047,703 8,208,316 7,436,084 5,727,966 6,096,486 4,783,696 11.29%
-
Net Worth 28,419,595 26,089,067 22,490,238 10,166,809 16,340,131 15,520,032 11,513,156 16.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,739,398 1,635,212 1,873,946 653,076 844,015 832,619 462,995 24.65%
Div Payout % 40.03% 40.57% 53.53% 23.27% 43.24% 29.81% 30.78% -
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 28,419,595 26,089,067 22,490,238 10,166,809 16,340,131 15,520,032 11,513,156 16.23%
NOSH 7,439,684 7,432,782 7,185,379 3,530,142 3,376,060 3,330,479 3,086,637 15.77%
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 32.58% 33.61% 30.90% 29.07% 26.00% 32.34% 25.17% -
ROE 15.29% 15.45% 15.57% 27.61% 11.95% 18.00% 13.07% -
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 181.39 163.09 165.31 296.96 229.28 270.55 207.10 -2.18%
EPS 58.40 54.23 48.72 39.76 57.82 83.87 48.74 3.05%
DPS 23.38 22.00 26.08 18.50 25.00 25.00 15.00 7.67%
NAPS 3.82 3.51 3.13 2.88 4.84 4.66 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 125.89 113.08 110.81 97.80 72.21 84.06 59.64 13.24%
EPS 40.53 37.60 32.66 26.18 18.21 26.06 14.03 19.32%
DPS 16.23 15.25 17.48 6.09 7.87 7.77 4.32 24.65%
NAPS 2.6512 2.4338 2.0981 0.9484 1.5243 1.4478 1.074 16.23%
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 4.21 4.56 5.14 4.32 2.55 4.07 3.74 1.99%
P/EPS 13.07 13.72 17.45 16.15 10.12 13.12 15.90 -3.21%
EY 7.65 7.29 5.73 6.19 9.88 7.62 6.29 3.31%
DY 3.06 2.96 3.07 1.44 4.27 2.27 1.94 7.88%
P/NAPS 2.00 2.12 2.72 4.46 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 3.90 4.38 4.88 4.26 2.81 3.81 4.51 -2.39%
P/EPS 12.11 13.17 16.56 15.92 11.16 12.28 19.18 -7.37%
EY 8.26 7.60 6.04 6.28 8.96 8.14 5.21 7.97%
DY 3.31 3.08 3.23 1.46 3.88 2.43 1.60 12.86%
P/NAPS 1.85 2.03 2.58 4.40 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