[CIMB] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 92.7%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,255,553 2,750,383 2,787,592 2,513,578 2,017,256 2,102,855 1,245,830 17.34%
PBT 1,331,634 1,232,571 1,128,749 838,916 748,766 825,589 452,801 19.67%
Tax -308,665 -299,317 -216,450 -174,958 -182,718 -176,878 -101,434 20.35%
NP 1,022,969 933,254 912,299 663,958 566,048 648,711 351,367 19.47%
-
NP to SH 1,010,667 916,511 838,083 613,943 535,333 615,347 325,138 20.78%
-
Tax Rate 23.18% 24.28% 19.18% 20.86% 24.40% 21.42% 22.40% -
Total Cost 2,232,584 1,817,129 1,875,293 1,849,620 1,451,208 1,454,144 894,463 16.45%
-
Net Worth 25,935,498 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 15.91%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 25,935,498 23,563,178 17,658,723 17,209,008 15,848,010 12,737,973 10,680,861 15.91%
NOSH 7,431,374 7,433,179 3,531,744 3,577,756 3,364,758 3,216,659 3,141,429 15.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.42% 33.93% 32.73% 26.41% 28.06% 30.85% 28.20% -
ROE 3.90% 3.89% 4.75% 3.57% 3.38% 4.83% 3.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 43.81 37.00 78.93 70.26 59.95 65.37 39.66 1.67%
EPS 13.60 12.33 11.86 17.16 15.91 19.13 10.35 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.17 5.00 4.81 4.71 3.96 3.40 0.43%
Adjusted Per Share Value based on latest NOSH - 3,577,756
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.37 25.66 26.00 23.45 18.82 19.62 11.62 17.34%
EPS 9.43 8.55 7.82 5.73 4.99 5.74 3.03 20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4195 2.1982 1.6474 1.6054 1.4784 1.1883 0.9964 15.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.69 8.20 14.06 6.85 9.95 9.95 6.30 -
P/RPS 17.55 22.16 17.81 9.75 16.60 15.22 15.89 1.66%
P/EPS 56.54 66.50 59.25 39.92 62.54 52.01 60.87 -1.22%
EY 1.77 1.50 1.69 2.51 1.60 1.92 1.64 1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.59 2.81 1.42 2.11 2.51 1.85 2.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 20/05/10 14/05/09 09/05/08 07/05/07 05/06/06 -
Price 7.19 8.27 7.07 8.85 9.90 12.00 6.15 -
P/RPS 16.41 22.35 8.96 12.60 16.51 18.36 15.51 0.94%
P/EPS 52.87 67.07 29.79 51.57 62.23 62.73 59.42 -1.92%
EY 1.89 1.49 3.36 1.94 1.61 1.59 1.68 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.61 1.41 1.84 2.10 3.03 1.81 2.17%

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