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

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.05%
YoY- -10.59%
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 16,700,434 15,440,781 14,288,198 14,264,568 14,184,592 12,627,199 11,826,683 5.91%
PBT 5,374,613 4,213,542 3,668,934 5,561,804 6,043,000 5,301,671 4,745,564 2.09%
Tax -1,360,457 -1,078,130 -986,264 -1,273,134 -1,266,788 -1,137,630 -1,039,697 4.57%
NP 4,014,156 3,135,412 2,682,670 4,288,670 4,776,212 4,164,041 3,705,867 1.33%
-
NP to SH 3,930,644 3,083,189 2,620,650 4,220,507 4,720,287 4,124,954 3,594,256 1.50%
-
Tax Rate 25.31% 25.59% 26.88% 22.89% 20.96% 21.46% 21.91% -
Total Cost 12,686,278 12,305,369 11,605,528 9,975,898 9,408,380 8,463,158 8,120,816 7.71%
-
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 1,752,516 1,188,685 1,257,049 1,812,783 1,737,937 1,635,087 1,887,343 -1.22%
Div Payout % 44.59% 38.55% 47.97% 42.95% 36.82% 39.64% 52.51% -
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 24.04% 20.31% 18.78% 30.07% 33.67% 32.98% 31.33% -
ROE 8.41% 7.53% 6.83% 12.05% 15.72% 15.90% 15.25% -
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 188.33 181.01 169.70 175.92 190.84 169.92 159.11 2.84%
EPS 44.33 36.14 31.12 52.05 63.51 55.51 48.35 -1.43%
DPS 19.76 14.00 15.00 22.36 23.38 22.00 25.39 -4.08%
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 155.87 144.11 133.35 133.13 132.39 117.85 110.38 5.91%
EPS 36.69 28.78 24.46 39.39 44.06 38.50 33.55 1.50%
DPS 16.36 11.09 11.73 16.92 16.22 15.26 17.62 -1.22%
NAPS 4.3632 3.823 3.5834 3.2694 2.8025 2.4206 2.1992 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 2.96 2.68 3.67 4.06 4.00 4.53 5.15 -8.80%
P/EPS 12.57 13.42 19.98 13.74 12.01 13.85 16.96 -4.86%
EY 7.96 7.45 5.00 7.28 8.32 7.22 5.90 5.11%
DY 3.55 2.89 2.41 3.13 3.06 2.86 3.10 2.28%
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 6.13 4.37 6.01 7.38 8.50 7.19 8.27 -
P/RPS 3.25 2.41 3.54 4.20 4.45 4.23 5.20 -7.52%
P/EPS 13.83 12.09 19.31 14.18 13.38 12.95 17.10 -3.47%
EY 7.23 8.27 5.18 7.05 7.47 7.72 5.85 3.58%
DY 3.22 3.20 2.50 3.03 2.75 3.06 3.07 0.79%
P/NAPS 1.16 0.91 1.32 1.71 2.10 2.06 2.61 -12.63%

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