[CIMB] YoY Annualized 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- 4.31%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 14,145,924 14,671,835 13,494,825 12,122,029 11,878,203 10,483,151 7,740,512 10.56%
PBT 4,276,423 5,849,229 5,638,311 5,179,729 4,626,717 3,811,877 2,715,659 7.85%
Tax -1,101,866 -1,240,407 -1,241,504 -1,105,403 -956,830 -764,810 -703,113 7.77%
NP 3,174,557 4,608,822 4,396,807 4,074,326 3,669,887 3,047,067 2,012,546 7.88%
-
NP to SH 3,106,808 4,540,403 4,344,776 4,030,798 3,500,803 2,806,816 1,952,038 8.04%
-
Tax Rate 25.77% 21.21% 22.02% 21.34% 20.68% 20.06% 25.89% -
Total Cost 10,971,367 10,063,013 9,098,018 8,047,703 8,208,316 7,436,084 5,727,966 11.43%
-
Net Worth 36,804,236 29,678,805 28,419,595 26,089,067 22,490,238 10,166,809 16,340,131 14.48%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,243,386 1,803,441 1,739,398 1,635,212 1,873,946 653,076 844,015 6.66%
Div Payout % 40.02% 39.72% 40.03% 40.57% 53.53% 23.27% 43.24% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 36,804,236 29,678,805 28,419,595 26,089,067 22,490,238 10,166,809 16,340,131 14.48%
NOSH 8,289,242 7,571,123 7,439,684 7,432,782 7,185,379 3,530,142 3,376,060 16.14%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 22.44% 31.41% 32.58% 33.61% 30.90% 29.07% 26.00% -
ROE 8.44% 15.30% 15.29% 15.45% 15.57% 27.61% 11.95% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 170.65 193.79 181.39 163.09 165.31 296.96 229.28 -4.80%
EPS 37.48 59.97 58.40 54.23 48.72 39.76 57.82 -6.96%
DPS 15.00 23.82 23.38 22.00 26.08 18.50 25.00 -8.15%
NAPS 4.44 3.92 3.82 3.51 3.13 2.88 4.84 -1.42%
Adjusted Per Share Value based on latest NOSH - 7,431,194
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 131.96 136.87 125.89 113.08 110.81 97.79 72.21 10.56%
EPS 28.98 42.36 40.53 37.60 32.66 26.18 18.21 8.04%
DPS 11.60 16.82 16.23 15.25 17.48 6.09 7.87 6.67%
NAPS 3.4334 2.7686 2.6512 2.4338 2.098 0.9484 1.5243 14.48%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 5.56 7.62 7.63 7.44 8.50 12.84 5.85 -
P/RPS 3.26 3.93 4.21 4.56 5.14 4.32 2.55 4.17%
P/EPS 14.83 12.71 13.07 13.72 17.45 16.15 10.12 6.57%
EY 6.74 7.87 7.65 7.29 5.73 6.19 9.88 -6.17%
DY 2.70 3.13 3.06 2.96 3.07 1.44 4.27 -7.35%
P/NAPS 1.25 1.94 2.00 2.12 2.72 4.46 1.21 0.54%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 25/02/13 27/02/12 25/02/11 23/02/10 23/02/09 -
Price 5.95 7.10 7.07 7.14 8.07 12.66 6.45 -
P/RPS 3.49 3.66 3.90 4.38 4.88 4.26 2.81 3.67%
P/EPS 15.88 11.84 12.11 13.17 16.56 15.92 11.16 6.05%
EY 6.30 8.45 8.26 7.60 6.04 6.28 8.96 -5.69%
DY 2.52 3.35 3.31 3.08 3.23 1.46 3.88 -6.93%
P/NAPS 1.34 1.81 1.85 2.03 2.58 4.40 1.33 0.12%

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