[CIMB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 39.08%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 10,125,535 6,581,159 3,255,553 12,122,029 8,741,066 5,709,574 2,750,383 137.85%
PBT 4,271,303 2,810,749 1,331,634 5,179,729 3,798,172 2,510,500 1,232,571 128.48%
Tax -964,116 -668,992 -308,665 -1,105,403 -869,012 -596,218 -299,317 117.64%
NP 3,307,187 2,141,757 1,022,969 4,074,326 2,929,160 1,914,282 933,254 131.90%
-
NP to SH 3,263,178 2,120,355 1,010,667 4,030,798 2,898,284 1,886,526 916,511 132.62%
-
Tax Rate 22.57% 23.80% 23.18% 21.34% 22.88% 23.75% 24.28% -
Total Cost 6,818,348 4,439,402 2,232,584 8,047,703 5,811,906 3,795,292 1,817,129 140.88%
-
Net Worth 27,354,202 27,052,549 25,935,498 26,089,067 25,050,567 24,603,629 23,563,178 10.42%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 371,660 371,600 - 1,635,212 892,008 891,974 - -
Div Payout % 11.39% 17.53% - 40.57% 30.78% 47.28% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 27,354,202 27,052,549 25,935,498 26,089,067 25,050,567 24,603,629 23,563,178 10.42%
NOSH 7,433,207 7,432,018 7,431,374 7,432,782 7,433,403 7,433,120 7,433,179 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.66% 32.54% 31.42% 33.61% 33.51% 33.53% 33.93% -
ROE 11.93% 7.84% 3.90% 15.45% 11.57% 7.67% 3.89% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 136.22 88.55 43.81 163.09 117.59 76.81 37.00 137.86%
EPS 43.90 28.53 13.60 54.23 38.99 25.38 12.33 132.62%
DPS 5.00 5.00 0.00 22.00 12.00 12.00 0.00 -
NAPS 3.68 3.64 3.49 3.51 3.37 3.31 3.17 10.42%
Adjusted Per Share Value based on latest NOSH - 7,431,194
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.46 61.39 30.37 113.08 81.54 53.26 25.66 137.84%
EPS 30.44 19.78 9.43 37.60 27.04 17.60 8.55 132.62%
DPS 3.47 3.47 0.00 15.25 8.32 8.32 0.00 -
NAPS 2.5518 2.5237 2.4195 2.4338 2.3369 2.2952 2.1982 10.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.50 7.57 7.69 7.44 6.97 8.93 8.20 -
P/RPS 5.51 8.55 17.55 4.56 5.93 11.63 22.16 -60.35%
P/EPS 17.08 26.53 56.54 13.72 17.88 35.19 66.50 -59.49%
EY 5.85 3.77 1.77 7.29 5.59 2.84 1.50 147.15%
DY 0.67 0.66 0.00 2.96 1.72 1.34 0.00 -
P/NAPS 2.04 2.08 2.20 2.12 2.07 2.70 2.59 -14.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 15/08/12 24/05/12 27/02/12 15/11/11 23/08/11 25/05/11 -
Price 7.67 7.91 7.19 7.14 7.10 7.79 8.27 -
P/RPS 5.63 8.93 16.41 4.38 6.04 10.14 22.35 -60.01%
P/EPS 17.47 27.73 52.87 13.17 18.21 30.69 67.07 -59.11%
EY 5.72 3.61 1.89 7.60 5.49 3.26 1.49 144.57%
DY 0.65 0.63 0.00 3.08 1.69 1.54 0.00 -
P/NAPS 2.08 2.17 2.06 2.03 2.11 2.35 2.61 -14.00%

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