[CIMB] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.76%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,680,327 3,538,053 3,945,320 3,255,553 2,750,383 2,787,592 2,513,578 6.55%
PBT 823,580 1,431,069 1,718,494 1,331,634 1,232,571 1,128,749 838,916 -0.30%
Tax -233,245 -348,847 -316,120 -308,665 -299,317 -216,450 -174,958 4.90%
NP 590,335 1,082,222 1,402,374 1,022,969 933,254 912,299 663,958 -1.93%
-
NP to SH 580,124 1,066,282 1,386,178 1,010,667 916,511 838,083 613,943 -0.93%
-
Tax Rate 28.32% 24.38% 18.40% 23.18% 24.28% 19.18% 20.86% -
Total Cost 3,089,992 2,455,831 2,542,946 2,232,584 1,817,129 1,875,293 1,849,620 8.92%
-
Net Worth 38,394,273 35,029,190 30,027,663 25,935,498 23,563,178 17,658,723 17,209,008 14.30%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 38,394,273 35,029,190 30,027,663 25,935,498 23,563,178 17,658,723 17,209,008 14.30%
NOSH 8,419,796 8,108,608 7,432,589 7,431,374 7,433,179 3,531,744 3,577,756 15.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.04% 30.59% 35.55% 31.42% 33.93% 32.73% 26.41% -
ROE 1.51% 3.04% 4.62% 3.90% 3.89% 4.75% 3.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 43.71 43.63 53.08 43.81 37.00 78.93 70.26 -7.60%
EPS 6.89 13.15 18.65 13.60 12.33 11.86 17.16 -14.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.32 4.04 3.49 3.17 5.00 4.81 -0.88%
Adjusted Per Share Value based on latest NOSH - 7,431,374
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.33 33.01 36.80 30.37 25.66 26.00 23.45 6.55%
EPS 5.41 9.95 12.93 9.43 8.55 7.82 5.73 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5817 3.2678 2.8012 2.4194 2.1981 1.6473 1.6054 14.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.22 7.15 7.63 7.69 8.20 14.06 6.85 -
P/RPS 14.23 16.39 14.37 17.55 22.16 17.81 9.75 6.50%
P/EPS 90.28 54.37 40.91 56.54 66.50 59.25 39.92 14.56%
EY 1.11 1.84 2.44 1.77 1.50 1.69 2.51 -12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.66 1.89 2.20 2.59 2.81 1.42 -0.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 22/05/14 21/05/13 24/05/12 25/05/11 20/05/10 14/05/09 -
Price 6.01 7.38 8.50 7.19 8.27 7.07 8.85 -
P/RPS 13.75 16.91 16.01 16.41 22.35 8.96 12.60 1.46%
P/EPS 87.23 56.12 45.58 52.87 67.07 29.79 51.57 9.15%
EY 1.15 1.78 2.19 1.89 1.49 3.36 1.94 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.71 2.10 2.06 2.61 1.41 1.84 -5.38%

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