[CIMB] YoY Quarter Result on 30-Sep-2014 [#3]

Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.28%
YoY- -16.15%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 4,423,144 4,123,742 3,840,473 3,528,596 3,485,070 3,544,376 3,031,492 6.49%
PBT 1,527,351 1,360,750 1,074,508 1,179,263 1,386,257 1,487,971 1,287,672 2.88%
Tax -362,032 -311,921 -256,306 -276,320 -307,520 -322,541 -272,794 4.82%
NP 1,165,319 1,048,829 818,202 902,943 1,078,737 1,165,430 1,014,878 2.32%
-
NP to SH 1,132,224 1,023,175 803,892 890,270 1,061,691 1,142,823 1,011,758 1.89%
-
Tax Rate 23.70% 22.92% 23.85% 23.43% 22.18% 21.68% 21.19% -
Total Cost 3,257,825 3,074,913 3,022,271 2,625,653 2,406,333 2,378,946 2,016,614 8.31%
-
Net Worth 48,076,044 43,757,727 39,519,057 36,540,932 30,007,623 27,344,529 25,052,347 11.46%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 48,076,044 43,757,727 39,519,057 36,540,932 30,007,623 27,344,529 25,052,347 11.46%
NOSH 9,057,792 8,715,289 8,444,243 8,304,757 7,616,148 7,430,578 7,433,931 3.34%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.35% 25.43% 21.30% 25.59% 30.95% 32.88% 33.48% -
ROE 2.36% 2.34% 2.03% 2.44% 3.54% 4.18% 4.04% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.83 47.32 45.48 42.49 45.76 47.70 40.78 3.04%
EPS 12.50 11.74 9.52 10.72 13.94 15.38 13.61 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3077 5.0208 4.68 4.40 3.94 3.68 3.37 7.85%
Adjusted Per Share Value based on latest NOSH - 8,304,757
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.47 38.67 36.01 33.09 32.68 33.23 28.42 6.49%
EPS 10.62 9.59 7.54 8.35 9.95 10.72 9.49 1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5078 4.1029 3.7055 3.4262 2.8136 2.5639 2.349 11.46%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.30 4.71 4.46 7.03 7.52 7.50 6.97 -
P/RPS 12.90 9.95 9.81 16.55 16.43 15.72 17.09 -4.57%
P/EPS 50.40 40.12 46.85 65.58 53.95 48.76 51.21 -0.26%
EY 1.98 2.49 2.13 1.52 1.85 2.05 1.95 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.94 0.95 1.60 1.91 2.04 2.07 -8.80%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 16/11/16 25/11/15 18/11/14 18/11/13 20/11/12 15/11/11 -
Price 5.96 4.79 4.60 6.20 7.42 7.67 7.10 -
P/RPS 12.20 10.12 10.11 14.59 16.22 16.08 17.41 -5.74%
P/EPS 47.68 40.80 48.32 57.84 53.23 49.87 52.17 -1.48%
EY 2.10 2.45 2.07 1.73 1.88 2.01 1.92 1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.95 0.98 1.41 1.88 2.08 2.11 -10.00%

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