[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 53.63%
YoY- 9.65%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,581,159 3,255,553 12,122,029 8,741,066 5,709,574 2,750,383 11,878,203 -32.56%
PBT 2,810,749 1,331,634 5,179,729 3,798,172 2,510,500 1,232,571 4,626,717 -28.29%
Tax -668,992 -308,665 -1,105,403 -869,012 -596,218 -299,317 -956,830 -21.24%
NP 2,141,757 1,022,969 4,074,326 2,929,160 1,914,282 933,254 3,669,887 -30.18%
-
NP to SH 2,120,355 1,010,667 4,030,798 2,898,284 1,886,526 916,511 3,500,803 -28.43%
-
Tax Rate 23.80% 23.18% 21.34% 22.88% 23.75% 24.28% 20.68% -
Total Cost 4,439,402 2,232,584 8,047,703 5,811,906 3,795,292 1,817,129 8,208,316 -33.64%
-
Net Worth 27,052,549 25,935,498 26,089,067 25,050,567 24,603,629 23,563,178 22,490,238 13.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 371,600 - 1,635,212 892,008 891,974 - 1,873,946 -66.02%
Div Payout % 17.53% - 40.57% 30.78% 47.28% - 53.53% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 27,052,549 25,935,498 26,089,067 25,050,567 24,603,629 23,563,178 22,490,238 13.11%
NOSH 7,432,018 7,431,374 7,432,782 7,433,403 7,433,120 7,433,179 7,185,379 2.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.54% 31.42% 33.61% 33.51% 33.53% 33.93% 30.90% -
ROE 7.84% 3.90% 15.45% 11.57% 7.67% 3.89% 15.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 88.55 43.81 163.09 117.59 76.81 37.00 165.31 -34.06%
EPS 28.53 13.60 54.23 38.99 25.38 12.33 48.72 -30.02%
DPS 5.00 0.00 22.00 12.00 12.00 0.00 26.08 -66.78%
NAPS 3.64 3.49 3.51 3.37 3.31 3.17 3.13 10.59%
Adjusted Per Share Value based on latest NOSH - 7,433,931
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.34 30.34 112.98 81.47 53.22 25.64 110.71 -32.56%
EPS 19.76 9.42 37.57 27.01 17.58 8.54 32.63 -28.44%
DPS 3.46 0.00 15.24 8.31 8.31 0.00 17.47 -66.05%
NAPS 2.5215 2.4173 2.4317 2.3349 2.2932 2.1962 2.0962 13.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.57 7.69 7.44 6.97 8.93 8.20 8.50 -
P/RPS 8.55 17.55 4.56 5.93 11.63 22.16 5.14 40.43%
P/EPS 26.53 56.54 13.72 17.88 35.19 66.50 17.45 32.25%
EY 3.77 1.77 7.29 5.59 2.84 1.50 5.73 -24.37%
DY 0.66 0.00 2.96 1.72 1.34 0.00 3.07 -64.14%
P/NAPS 2.08 2.20 2.12 2.07 2.70 2.59 2.72 -16.38%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 24/05/12 27/02/12 15/11/11 23/08/11 25/05/11 25/02/11 -
Price 7.91 7.19 7.14 7.10 7.79 8.27 8.07 -
P/RPS 8.93 16.41 4.38 6.04 10.14 22.35 4.88 49.66%
P/EPS 27.73 52.87 13.17 18.21 30.69 67.07 16.56 41.05%
EY 3.61 1.89 7.60 5.49 3.26 1.49 6.04 -29.06%
DY 0.63 0.00 3.08 1.69 1.54 0.00 3.23 -66.40%
P/NAPS 2.17 2.06 2.03 2.11 2.35 2.61 2.58 -10.90%

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