[CIMB] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.91%
YoY- -9.9%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,680,327 3,672,101 3,528,596 3,407,174 3,538,053 3,797,218 3,485,070 3.70%
PBT 823,580 384,938 1,179,263 1,281,153 1,431,069 1,358,055 1,386,257 -29.35%
Tax -233,245 -159,617 -276,320 -317,082 -348,847 -301,405 -307,520 -16.84%
NP 590,335 225,321 902,943 964,071 1,082,222 1,056,650 1,078,737 -33.12%
-
NP to SH 580,124 200,318 890,270 949,938 1,066,282 1,038,267 1,061,691 -33.18%
-
Tax Rate 28.32% 41.47% 23.43% 24.75% 24.38% 22.19% 22.18% -
Total Cost 3,089,992 3,446,780 2,625,653 2,443,103 2,455,831 2,740,568 2,406,333 18.15%
-
Net Worth 38,394,273 37,370,247 36,540,932 35,789,920 35,029,190 30,148,197 30,007,623 17.87%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 420,836 - 836,213 - 845,995 - -
Div Payout % - 210.08% - 88.03% - 81.48% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 38,394,273 37,370,247 36,540,932 35,789,920 35,029,190 30,148,197 30,007,623 17.87%
NOSH 8,419,796 8,416,722 8,304,757 8,362,130 8,108,608 7,690,866 7,616,148 6.92%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.04% 6.14% 25.59% 28.30% 30.59% 27.83% 30.95% -
ROE 1.51% 0.54% 2.44% 2.65% 3.04% 3.44% 3.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.71 43.63 42.49 40.75 43.63 49.37 45.76 -3.01%
EPS 6.89 2.38 10.72 11.36 13.15 13.50 13.94 -37.51%
DPS 0.00 5.00 0.00 10.00 0.00 11.00 0.00 -
NAPS 4.56 4.44 4.40 4.28 4.32 3.92 3.94 10.24%
Adjusted Per Share Value based on latest NOSH - 8,362,130
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 34.33 34.26 32.92 31.78 33.01 35.42 32.51 3.70%
EPS 5.41 1.87 8.31 8.86 9.95 9.69 9.90 -33.18%
DPS 0.00 3.93 0.00 7.80 0.00 7.89 0.00 -
NAPS 3.5817 3.4862 3.4088 3.3387 3.2678 2.8124 2.7993 17.87%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.22 5.56 7.03 7.32 7.15 7.62 7.52 -
P/RPS 14.23 12.74 16.55 17.97 16.39 15.43 16.43 -9.14%
P/EPS 90.28 233.61 65.58 64.44 54.37 56.44 53.95 40.99%
EY 1.11 0.43 1.52 1.55 1.84 1.77 1.85 -28.88%
DY 0.00 0.90 0.00 1.37 0.00 1.44 0.00 -
P/NAPS 1.36 1.25 1.60 1.71 1.66 1.94 1.91 -20.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 27/02/15 18/11/14 29/08/14 22/05/14 25/02/14 18/11/13 -
Price 6.01 5.95 6.20 7.38 7.38 7.10 7.42 -
P/RPS 13.75 13.64 14.59 18.11 16.91 14.38 16.22 -10.43%
P/EPS 87.23 250.00 57.84 64.96 56.12 52.59 53.23 39.03%
EY 1.15 0.40 1.73 1.54 1.78 1.90 1.88 -27.96%
DY 0.00 0.84 0.00 1.36 0.00 1.55 0.00 -
P/NAPS 1.32 1.34 1.41 1.72 1.71 1.81 1.88 -21.01%

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