[CIMB] YoY 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- 11.94%
YoY- 29.78%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
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 3,672,101 3,797,218 3,369,290 3,380,963 3,185,683 2,731,255 1,882,411 11.77%
PBT 384,938 1,358,055 1,367,008 1,404,436 1,143,047 1,093,623 448,136 -2.50%
Tax -159,617 -301,405 -277,388 -259,270 -267,065 -200,012 -151,207 0.90%
NP 225,321 1,056,650 1,089,620 1,145,166 875,982 893,611 296,929 -4.49%
-
NP to SH 200,318 1,038,267 1,081,598 1,132,514 872,615 802,893 318,598 -7.43%
-
Tax Rate 41.47% 22.19% 20.29% 18.46% 23.36% 18.29% 33.74% -
Total Cost 3,446,780 2,740,568 2,279,670 2,235,797 2,309,701 1,837,644 1,585,482 13.81%
-
Net Worth 37,370,247 30,148,197 28,396,592 25,934,868 23,220,288 17,661,526 16,779,264 14.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 420,836 845,995 1,366,307 743,119 593,489 653,476 866,697 -11.33%
Div Payout % 210.08% 81.48% 126.32% 65.62% 68.01% 81.39% 272.03% -
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 37,370,247 30,148,197 28,396,592 25,934,868 23,220,288 17,661,526 16,779,264 14.27%
NOSH 8,416,722 7,690,866 7,433,663 7,431,194 7,418,622 3,532,305 3,466,790 15.92%
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 6.14% 27.83% 32.34% 33.87% 27.50% 32.72% 15.77% -
ROE 0.54% 3.44% 3.81% 4.37% 3.76% 4.55% 1.90% -
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 43.63 49.37 45.32 45.50 42.94 77.32 54.30 -3.57%
EPS 2.38 13.50 14.55 15.24 11.76 11.37 9.19 -20.15%
DPS 5.00 11.00 18.38 10.00 8.00 18.50 25.00 -23.51%
NAPS 4.44 3.92 3.82 3.49 3.13 5.00 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 34.38 35.55 31.55 31.66 29.83 25.57 17.63 11.76%
EPS 1.88 9.72 10.13 10.60 8.17 7.52 2.98 -7.38%
DPS 3.94 7.92 12.79 6.96 5.56 6.12 8.12 -11.34%
NAPS 3.4991 2.8229 2.6589 2.4284 2.1742 1.6537 1.5711 14.27%
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 12.74 15.43 16.83 16.35 19.79 16.61 10.77 2.83%
P/EPS 233.61 56.44 52.44 48.82 72.26 56.49 63.66 24.18%
EY 0.43 1.77 1.91 2.05 1.38 1.77 1.57 -19.40%
DY 0.90 1.44 2.41 1.34 0.94 1.44 4.27 -22.84%
P/NAPS 1.25 1.94 2.00 2.13 2.72 2.57 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 13.64 14.38 15.60 15.69 18.79 16.37 11.88 2.32%
P/EPS 250.00 52.59 48.59 46.85 68.61 55.70 70.18 23.56%
EY 0.40 1.90 2.06 2.13 1.46 1.80 1.42 -19.02%
DY 0.84 1.55 2.60 1.40 0.99 1.46 3.88 -22.50%
P/NAPS 1.34 1.81 1.85 2.05 2.58 2.53 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