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

Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.34%
YoY- 14.77%
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 14,288,198 14,264,568 14,184,592 12,627,199 11,826,683 10,895,044 8,236,835 9.61%
PBT 3,668,934 5,561,804 6,043,000 5,301,671 4,745,564 4,101,710 2,805,810 4.56%
Tax -986,264 -1,273,134 -1,266,788 -1,137,630 -1,039,697 -806,302 -695,354 5.99%
NP 2,682,670 4,288,670 4,776,212 4,164,041 3,705,867 3,295,408 2,110,456 4.07%
-
NP to SH 2,620,650 4,220,507 4,720,287 4,124,954 3,594,256 3,030,956 2,030,648 4.34%
-
Tax Rate 26.88% 22.89% 20.96% 21.46% 21.91% 19.66% 24.78% -
Total Cost 11,605,528 9,975,898 9,408,380 8,463,158 8,120,816 7,599,636 6,126,379 11.23%
-
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 1,257,049 1,812,783 1,737,937 1,635,087 1,887,343 653,476 866,697 6.39%
Div Payout % 47.97% 42.95% 36.82% 39.64% 52.51% 21.56% 42.68% -
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 18.78% 30.07% 33.67% 32.98% 31.33% 30.25% 25.62% -
ROE 6.83% 12.05% 15.72% 15.90% 15.25% 17.16% 11.80% -
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 169.70 175.92 190.84 169.92 159.11 308.49 230.22 -4.95%
EPS 31.12 52.05 63.51 55.51 48.35 85.82 56.76 -9.52%
DPS 15.00 22.36 23.38 22.00 25.39 18.50 24.22 -7.67%
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 133.79 133.57 132.82 118.23 110.74 102.01 77.12 9.61%
EPS 24.54 39.52 44.20 38.62 33.65 28.38 19.01 4.34%
DPS 11.77 16.97 16.27 15.31 17.67 6.12 8.12 6.37%
NAPS 3.595 3.2799 2.8116 2.4284 2.2063 1.6535 1.6114 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 3.67 4.06 4.00 4.53 5.15 4.56 2.98 3.53%
P/EPS 19.98 13.74 12.01 13.85 16.96 16.38 12.07 8.75%
EY 5.00 7.28 8.32 7.22 5.90 6.10 8.29 -8.07%
DY 2.41 3.13 3.06 2.86 3.10 1.32 3.54 -6.20%
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 3.54 4.20 4.45 4.23 5.20 2.29 3.84 -1.34%
P/EPS 19.31 14.18 13.38 12.95 17.10 8.24 15.59 3.62%
EY 5.18 7.05 7.47 7.72 5.85 12.14 6.41 -3.48%
DY 2.50 3.03 2.75 3.06 3.07 2.62 2.74 -1.51%
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