[CIMB] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 28.16%
YoY- 37.15%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,725,318 3,680,327 3,538,053 3,945,320 3,255,553 2,750,383 2,787,592 4.94%
PBT 1,123,129 823,580 1,431,069 1,718,494 1,331,634 1,232,571 1,128,749 -0.08%
Tax -293,327 -233,245 -348,847 -316,120 -308,665 -299,317 -216,450 5.19%
NP 829,802 590,335 1,082,222 1,402,374 1,022,969 933,254 912,299 -1.56%
-
NP to SH 813,804 580,124 1,066,282 1,386,178 1,010,667 916,511 838,083 -0.48%
-
Tax Rate 26.12% 28.32% 24.38% 18.40% 23.18% 24.28% 19.18% -
Total Cost 2,895,516 3,089,992 2,455,831 2,542,946 2,232,584 1,817,129 1,875,293 7.50%
-
Net Worth 40,961,466 38,394,273 35,029,190 30,027,663 25,935,498 23,563,178 17,658,723 15.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 40,961,466 38,394,273 35,029,190 30,027,663 25,935,498 23,563,178 17,658,723 15.03%
NOSH 8,530,440 8,419,796 8,108,608 7,432,589 7,431,374 7,433,179 3,531,744 15.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.27% 16.04% 30.59% 35.55% 31.42% 33.93% 32.73% -
ROE 1.99% 1.51% 3.04% 4.62% 3.90% 3.89% 4.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.67 43.71 43.63 53.08 43.81 37.00 78.93 -9.38%
EPS 9.54 6.89 13.15 18.65 13.60 12.33 11.86 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8018 4.56 4.32 4.04 3.49 3.17 5.00 -0.67%
Adjusted Per Share Value based on latest NOSH - 7,432,589
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.75 34.33 33.01 36.80 30.37 25.66 26.00 4.94%
EPS 7.59 5.41 9.95 12.93 9.43 8.55 7.82 -0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8212 3.5817 3.2678 2.8012 2.4194 2.1981 1.6473 15.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.85 6.22 7.15 7.63 7.69 8.20 14.06 -
P/RPS 11.11 14.23 16.39 14.37 17.55 22.16 17.81 -7.55%
P/EPS 50.84 90.28 54.37 40.91 56.54 66.50 59.25 -2.51%
EY 1.97 1.11 1.84 2.44 1.77 1.50 1.69 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.36 1.66 1.89 2.20 2.59 2.81 -15.66%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 20/05/15 22/05/14 21/05/13 24/05/12 25/05/11 20/05/10 -
Price 4.37 6.01 7.38 8.50 7.19 8.27 7.07 -
P/RPS 10.01 13.75 16.91 16.01 16.41 22.35 8.96 1.86%
P/EPS 45.81 87.23 56.12 45.58 52.87 67.07 29.79 7.42%
EY 2.18 1.15 1.78 2.19 1.89 1.49 3.36 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.32 1.71 2.10 2.06 2.61 1.41 -7.03%

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