[CIMB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -23.94%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,538,053 3,797,218 3,485,070 3,444,227 3,945,320 3,369,290 3,544,376 -0.11%
PBT 1,431,069 1,358,055 1,386,257 1,386,423 1,718,494 1,367,008 1,487,971 -2.56%
Tax -348,847 -301,405 -307,520 -315,362 -316,120 -277,388 -322,541 5.37%
NP 1,082,222 1,056,650 1,078,737 1,071,061 1,402,374 1,089,620 1,165,430 -4.82%
-
NP to SH 1,066,282 1,038,267 1,061,691 1,054,267 1,386,178 1,081,598 1,142,823 -4.52%
-
Tax Rate 24.38% 22.19% 22.18% 22.75% 18.40% 20.29% 21.68% -
Total Cost 2,455,831 2,740,568 2,406,333 2,373,166 2,542,946 2,279,670 2,378,946 2.14%
-
Net Worth 35,029,190 30,148,197 30,007,623 30,014,183 30,027,663 28,396,592 27,344,529 17.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 845,995 - 966,788 - 1,366,307 - -
Div Payout % - 81.48% - 91.70% - 126.32% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 35,029,190 30,148,197 30,007,623 30,014,183 30,027,663 28,396,592 27,344,529 17.97%
NOSH 8,108,608 7,690,866 7,616,148 7,541,252 7,432,589 7,433,663 7,430,578 5.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 30.59% 27.83% 30.95% 31.10% 35.55% 32.34% 32.88% -
ROE 3.04% 3.44% 3.54% 3.51% 4.62% 3.81% 4.18% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.63 49.37 45.76 45.67 53.08 45.32 47.70 -5.77%
EPS 13.15 13.50 13.94 13.98 18.65 14.55 15.38 -9.92%
DPS 0.00 11.00 0.00 12.82 0.00 18.38 0.00 -
NAPS 4.32 3.92 3.94 3.98 4.04 3.82 3.68 11.29%
Adjusted Per Share Value based on latest NOSH - 7,541,252
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.14 35.57 32.64 32.26 36.95 31.56 33.20 -0.12%
EPS 9.99 9.73 9.94 9.88 12.98 10.13 10.70 -4.47%
DPS 0.00 7.92 0.00 9.06 0.00 12.80 0.00 -
NAPS 3.2811 2.8239 2.8107 2.8113 2.8126 2.6598 2.5613 17.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.15 7.62 7.52 8.28 7.63 7.63 7.50 -
P/RPS 16.39 15.43 16.43 18.13 14.37 16.83 15.72 2.82%
P/EPS 54.37 56.44 53.95 59.23 40.91 52.44 48.76 7.53%
EY 1.84 1.77 1.85 1.69 2.44 1.91 2.05 -6.95%
DY 0.00 1.44 0.00 1.55 0.00 2.41 0.00 -
P/NAPS 1.66 1.94 1.91 2.08 1.89 2.00 2.04 -12.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 18/11/13 26/08/13 21/05/13 25/02/13 20/11/12 -
Price 7.38 7.10 7.42 7.48 8.50 7.07 7.67 -
P/RPS 16.91 14.38 16.22 16.38 16.01 15.60 16.08 3.41%
P/EPS 56.12 52.59 53.23 53.51 45.58 48.59 49.87 8.19%
EY 1.78 1.90 1.88 1.87 2.19 2.06 2.01 -7.78%
DY 0.00 1.55 0.00 1.71 0.00 2.60 0.00 -
P/NAPS 1.71 1.81 1.88 1.88 2.10 1.85 2.08 -12.25%

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