[CIMB] YoY TTM 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- 20.85%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
TTM 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 11,863,892 10,621,030 7,740,513 8,985,132 6,392,571 13.24%
PBT 5,656,140 5,202,608 4,641,742 3,811,877 2,715,660 3,685,803 2,002,043 18.87%
Tax -1,259,333 -1,128,282 -956,830 -764,810 -703,114 -771,628 -393,168 21.39%
NP 4,396,807 4,074,326 3,684,912 3,047,067 2,012,546 2,914,175 1,608,875 18.22%
-
NP to SH 4,344,776 4,030,798 3,515,828 2,806,816 1,952,038 2,793,273 1,504,428 19.31%
-
Tax Rate 22.26% 21.69% 20.61% 20.06% 25.89% 20.94% 19.64% -
Total Cost 9,098,018 8,047,703 8,178,980 7,573,963 5,727,967 6,070,957 4,783,696 11.29%
-
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 1,737,937 1,635,087 1,887,343 653,476 866,697 842,734 463,147 24.63%
Div Payout % 40.00% 40.56% 53.68% 23.28% 44.40% 30.17% 30.79% -
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 32.58% 33.61% 31.06% 28.69% 26.00% 32.43% 25.17% -
ROE 15.30% 15.54% 15.14% 15.89% 11.63% 17.74% 13.06% -
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 181.54 163.12 159.92 300.68 223.28 266.55 207.04 -2.16%
EPS 58.45 54.24 47.39 79.46 56.31 82.86 48.72 3.07%
DPS 23.38 22.00 25.44 18.50 25.00 25.00 15.00 7.67%
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 125.78 112.98 110.58 98.99 72.15 83.75 59.58 13.24%
EPS 40.50 37.57 32.77 26.16 18.19 26.04 14.02 19.32%
DPS 16.20 15.24 17.59 6.09 8.08 7.85 4.32 24.61%
NAPS 2.6467 2.4173 2.1643 1.6462 1.5639 1.4673 1.0734 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 4.20 4.56 5.32 4.27 2.62 4.13 3.74 1.95%
P/EPS 13.05 13.72 17.94 16.16 10.39 13.27 15.91 -3.24%
EY 7.66 7.29 5.58 6.19 9.63 7.53 6.29 3.33%
DY 3.06 2.96 2.99 1.44 4.27 2.27 1.94 7.88%
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 3.89 4.38 5.05 4.21 2.89 3.86 4.52 -2.46%
P/EPS 12.10 13.16 17.03 15.93 11.46 12.43 19.19 -7.39%
EY 8.27 7.60 5.87 6.28 8.73 8.04 5.21 7.99%
DY 3.31 3.08 3.15 1.46 3.88 2.43 1.60 12.86%
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