[CIMB] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.7%
YoY- -23.08%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,360,497 3,725,318 3,680,327 3,538,053 3,945,320 3,255,553 2,750,383 7.97%
PBT 1,613,598 1,123,129 823,580 1,431,069 1,718,494 1,331,634 1,232,571 4.58%
Tax -402,597 -293,327 -233,245 -348,847 -316,120 -308,665 -299,317 5.05%
NP 1,211,001 829,802 590,335 1,082,222 1,402,374 1,022,969 933,254 4.43%
-
NP to SH 1,180,258 813,804 580,124 1,066,282 1,386,178 1,010,667 916,511 4.30%
-
Tax Rate 24.95% 26.12% 28.32% 24.38% 18.40% 23.18% 24.28% -
Total Cost 3,149,496 2,895,516 3,089,992 2,455,831 2,542,946 2,232,584 1,817,129 9.59%
-
Net Worth 46,749,209 40,961,466 38,394,273 35,029,190 30,027,663 25,935,498 23,563,178 12.08%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 46,749,209 40,961,466 38,394,273 35,029,190 30,027,663 25,935,498 23,563,178 12.08%
NOSH 8,867,452 8,530,440 8,419,796 8,108,608 7,432,589 7,431,374 7,433,179 2.98%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 27.77% 22.27% 16.04% 30.59% 35.55% 31.42% 33.93% -
ROE 2.52% 1.99% 1.51% 3.04% 4.62% 3.90% 3.89% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 49.17 43.67 43.71 43.63 53.08 43.81 37.00 4.84%
EPS 13.31 9.54 6.89 13.15 18.65 13.60 12.33 1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.272 4.8018 4.56 4.32 4.04 3.49 3.17 8.83%
Adjusted Per Share Value based on latest NOSH - 8,108,608
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 40.68 34.75 34.33 33.01 36.80 30.37 25.66 7.97%
EPS 11.01 7.59 5.41 9.95 12.93 9.43 8.55 4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3611 3.8212 3.5817 3.2678 2.8012 2.4194 2.1981 12.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.57 4.85 6.22 7.15 7.63 7.69 8.20 -
P/RPS 11.33 11.11 14.23 16.39 14.37 17.55 22.16 -10.56%
P/EPS 41.85 50.84 90.28 54.37 40.91 56.54 66.50 -7.42%
EY 2.39 1.97 1.11 1.84 2.44 1.77 1.50 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 1.36 1.66 1.89 2.20 2.59 -13.82%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 26/05/16 20/05/15 22/05/14 21/05/13 24/05/12 25/05/11 -
Price 5.98 4.37 6.01 7.38 8.50 7.19 8.27 -
P/RPS 12.16 10.01 13.75 16.91 16.01 16.41 22.35 -9.63%
P/EPS 44.93 45.81 87.23 56.12 45.58 52.87 67.07 -6.45%
EY 2.23 2.18 1.15 1.78 2.19 1.89 1.49 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.91 1.32 1.71 2.10 2.06 2.61 -13.01%

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