[CIMB] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.84%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,407,174 3,444,227 3,325,606 2,959,191 2,993,371 2,589,220 2,157,629 7.90%
PBT 1,281,153 1,386,423 1,469,527 1,277,929 1,184,973 878,550 946,823 5.16%
Tax -317,082 -315,362 -350,739 -296,901 -237,891 -170,728 -259,902 3.36%
NP 964,071 1,071,061 1,118,788 981,028 947,082 707,822 686,921 5.80%
-
NP to SH 949,938 1,054,267 1,109,688 970,015 889,460 663,150 650,146 6.52%
-
Tax Rate 24.75% 22.75% 23.87% 23.23% 20.08% 19.43% 27.45% -
Total Cost 2,443,103 2,373,166 2,206,818 1,978,163 2,046,289 1,881,398 1,470,708 8.82%
-
Net Worth 35,789,920 30,014,183 27,054,684 24,603,444 20,699,903 18,281,621 15,732,591 14.67%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 836,213 966,788 371,630 891,967 326,394 - - -
Div Payout % 88.03% 91.70% 33.49% 91.95% 36.70% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 35,789,920 30,014,183 27,054,684 24,603,444 20,699,903 18,281,621 15,732,591 14.67%
NOSH 8,362,130 7,541,252 7,432,605 7,433,065 7,064,813 3,529,270 3,361,664 16.39%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.30% 31.10% 33.64% 33.15% 31.64% 27.34% 31.84% -
ROE 2.65% 3.51% 4.10% 3.94% 4.30% 3.63% 4.13% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 40.75 45.67 44.74 39.81 42.37 73.36 64.18 -7.28%
EPS 11.36 13.98 14.93 13.05 12.59 18.79 19.34 -8.48%
DPS 10.00 12.82 5.00 12.00 4.62 0.00 0.00 -
NAPS 4.28 3.98 3.64 3.31 2.93 5.18 4.68 -1.47%
Adjusted Per Share Value based on latest NOSH - 7,433,065
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 31.78 32.13 31.02 27.61 27.92 24.15 20.13 7.90%
EPS 8.86 9.84 10.35 9.05 8.30 6.19 6.07 6.50%
DPS 7.80 9.02 3.47 8.32 3.04 0.00 0.00 -
NAPS 3.3388 2.80 2.5239 2.2952 1.9311 1.7055 1.4677 14.67%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 7.32 8.28 7.57 8.93 7.00 9.05 8.00 -
P/RPS 17.97 18.13 16.92 22.43 16.52 12.34 12.46 6.29%
P/EPS 64.44 59.23 50.70 68.43 55.60 48.16 41.37 7.66%
EY 1.55 1.69 1.97 1.46 1.80 2.08 2.42 -7.15%
DY 1.37 1.55 0.66 1.34 0.66 0.00 0.00 -
P/NAPS 1.71 2.08 2.08 2.70 2.39 1.75 1.71 0.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 26/08/13 15/08/12 23/08/11 26/08/10 12/08/09 14/08/08 -
Price 7.38 7.48 7.91 7.79 7.92 10.80 8.10 -
P/RPS 18.11 16.38 17.68 19.57 18.69 14.72 12.62 6.20%
P/EPS 64.96 53.51 52.98 59.69 62.91 57.48 41.88 7.58%
EY 1.54 1.87 1.89 1.68 1.59 1.74 2.39 -7.06%
DY 1.36 1.71 0.63 1.54 0.58 0.00 0.00 -
P/NAPS 1.72 1.88 2.17 2.35 2.70 2.08 1.73 -0.09%

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