[CIMB] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.8%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,945,320 3,369,290 3,544,376 3,325,606 3,255,553 3,380,963 3,031,492 19.18%
PBT 1,718,494 1,367,008 1,487,971 1,469,527 1,331,634 1,404,436 1,287,672 21.19%
Tax -316,120 -277,388 -322,541 -350,739 -308,665 -259,270 -272,794 10.31%
NP 1,402,374 1,089,620 1,165,430 1,118,788 1,022,969 1,145,166 1,014,878 24.03%
-
NP to SH 1,386,178 1,081,598 1,142,823 1,109,688 1,010,667 1,132,514 1,011,758 23.33%
-
Tax Rate 18.40% 20.29% 21.68% 23.87% 23.18% 18.46% 21.19% -
Total Cost 2,542,946 2,279,670 2,378,946 2,206,818 2,232,584 2,235,797 2,016,614 16.70%
-
Net Worth 30,027,663 28,396,592 27,344,529 27,054,684 25,935,498 25,934,868 25,052,347 12.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,366,307 - 371,630 - 743,119 - -
Div Payout % - 126.32% - 33.49% - 65.62% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 30,027,663 28,396,592 27,344,529 27,054,684 25,935,498 25,934,868 25,052,347 12.82%
NOSH 7,432,589 7,433,663 7,430,578 7,432,605 7,431,374 7,431,194 7,433,931 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.55% 32.34% 32.88% 33.64% 31.42% 33.87% 33.48% -
ROE 4.62% 3.81% 4.18% 4.10% 3.90% 4.37% 4.04% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.08 45.32 47.70 44.74 43.81 45.50 40.78 19.19%
EPS 18.65 14.55 15.38 14.93 13.60 15.24 13.61 23.34%
DPS 0.00 18.38 0.00 5.00 0.00 10.00 0.00 -
NAPS 4.04 3.82 3.68 3.64 3.49 3.49 3.37 12.83%
Adjusted Per Share Value based on latest NOSH - 7,432,605
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.81 31.43 33.06 31.02 30.37 31.54 28.28 19.19%
EPS 12.93 10.09 10.66 10.35 9.43 10.57 9.44 23.31%
DPS 0.00 12.75 0.00 3.47 0.00 6.93 0.00 -
NAPS 2.8012 2.6491 2.5509 2.5239 2.4195 2.4194 2.3371 12.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.63 7.63 7.50 7.57 7.69 7.44 6.97 -
P/RPS 14.37 16.83 15.72 16.92 17.55 16.35 17.09 -10.90%
P/EPS 40.91 52.44 48.76 50.70 56.54 48.82 51.21 -13.89%
EY 2.44 1.91 2.05 1.97 1.77 2.05 1.95 16.10%
DY 0.00 2.41 0.00 0.66 0.00 1.34 0.00 -
P/NAPS 1.89 2.00 2.04 2.08 2.20 2.13 2.07 -5.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 20/11/12 15/08/12 24/05/12 27/02/12 15/11/11 -
Price 8.50 7.07 7.67 7.91 7.19 7.14 7.10 -
P/RPS 16.01 15.60 16.08 17.68 16.41 15.69 17.41 -5.43%
P/EPS 45.58 48.59 49.87 52.98 52.87 46.85 52.17 -8.60%
EY 2.19 2.06 2.01 1.89 1.89 2.13 1.92 9.15%
DY 0.00 2.60 0.00 0.63 0.00 1.40 0.00 -
P/NAPS 2.10 1.85 2.08 2.17 2.06 2.05 2.11 -0.31%

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