[CIMB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.7%
YoY- -23.08%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,672,101 3,528,596 3,407,174 3,538,053 3,797,218 3,485,070 3,444,227 4.35%
PBT 384,938 1,179,263 1,281,153 1,431,069 1,358,055 1,386,257 1,386,423 -57.34%
Tax -159,617 -276,320 -317,082 -348,847 -301,405 -307,520 -315,362 -36.41%
NP 225,321 902,943 964,071 1,082,222 1,056,650 1,078,737 1,071,061 -64.52%
-
NP to SH 200,318 890,270 949,938 1,066,282 1,038,267 1,061,691 1,054,267 -66.84%
-
Tax Rate 41.47% 23.43% 24.75% 24.38% 22.19% 22.18% 22.75% -
Total Cost 3,446,780 2,625,653 2,443,103 2,455,831 2,740,568 2,406,333 2,373,166 28.16%
-
Net Worth 37,370,247 36,540,932 35,789,920 35,029,190 30,148,197 30,007,623 30,014,183 15.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 420,836 - 836,213 - 845,995 - 966,788 -42.47%
Div Payout % 210.08% - 88.03% - 81.48% - 91.70% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 37,370,247 36,540,932 35,789,920 35,029,190 30,148,197 30,007,623 30,014,183 15.68%
NOSH 8,416,722 8,304,757 8,362,130 8,108,608 7,690,866 7,616,148 7,541,252 7.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.14% 25.59% 28.30% 30.59% 27.83% 30.95% 31.10% -
ROE 0.54% 2.44% 2.65% 3.04% 3.44% 3.54% 3.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.63 42.49 40.75 43.63 49.37 45.76 45.67 -2.99%
EPS 2.38 10.72 11.36 13.15 13.50 13.94 13.98 -69.18%
DPS 5.00 0.00 10.00 0.00 11.00 0.00 12.82 -46.52%
NAPS 4.44 4.40 4.28 4.32 3.92 3.94 3.98 7.54%
Adjusted Per Share Value based on latest NOSH - 8,108,608
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.40 33.05 31.91 33.14 35.57 32.64 32.26 4.36%
EPS 1.88 8.34 8.90 9.99 9.73 9.94 9.88 -66.81%
DPS 3.94 0.00 7.83 0.00 7.92 0.00 9.06 -42.51%
NAPS 3.5004 3.4227 3.3523 3.2811 2.8239 2.8107 2.8113 15.69%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.56 7.03 7.32 7.15 7.62 7.52 8.28 -
P/RPS 12.74 16.55 17.97 16.39 15.43 16.43 18.13 -20.90%
P/EPS 233.61 65.58 64.44 54.37 56.44 53.95 59.23 149.00%
EY 0.43 1.52 1.55 1.84 1.77 1.85 1.69 -59.74%
DY 0.90 0.00 1.37 0.00 1.44 0.00 1.55 -30.33%
P/NAPS 1.25 1.60 1.71 1.66 1.94 1.91 2.08 -28.72%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 29/08/14 22/05/14 25/02/14 18/11/13 26/08/13 -
Price 5.95 6.20 7.38 7.38 7.10 7.42 7.48 -
P/RPS 13.64 14.59 18.11 16.91 14.38 16.22 16.38 -11.45%
P/EPS 250.00 57.84 64.96 56.12 52.59 53.23 53.51 178.68%
EY 0.40 1.73 1.54 1.78 1.90 1.88 1.87 -64.13%
DY 0.84 0.00 1.36 0.00 1.55 0.00 1.71 -37.66%
P/NAPS 1.34 1.41 1.72 1.71 1.81 1.88 1.88 -20.15%

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