[CIMB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.99%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,840,473 3,528,596 3,485,070 3,544,376 3,031,492 2,897,246 2,786,977 5.48%
PBT 1,074,508 1,179,263 1,386,257 1,487,971 1,287,672 1,184,973 1,000,788 1.19%
Tax -256,306 -276,320 -307,520 -322,541 -272,794 -235,424 -219,112 2.64%
NP 818,202 902,943 1,078,737 1,165,430 1,014,878 949,549 781,676 0.76%
-
NP to SH 803,892 890,270 1,061,691 1,142,823 1,011,758 915,670 726,830 1.69%
-
Tax Rate 23.85% 23.43% 22.18% 21.68% 21.19% 19.87% 21.89% -
Total Cost 3,022,271 2,625,653 2,406,333 2,378,946 2,016,614 1,947,697 2,005,301 7.07%
-
Net Worth 39,519,057 36,540,932 30,007,623 27,344,529 25,052,347 22,514,118 19,389,196 12.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 967,459 - -
Div Payout % - - - - - 105.66% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 39,519,057 36,540,932 30,007,623 27,344,529 25,052,347 22,514,118 19,389,196 12.59%
NOSH 8,444,243 8,304,757 7,616,148 7,430,578 7,433,931 7,193,008 3,531,729 15.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.30% 25.59% 30.95% 32.88% 33.48% 32.77% 28.05% -
ROE 2.03% 2.44% 3.54% 4.18% 4.04% 4.07% 3.75% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.48 42.49 45.76 47.70 40.78 40.28 78.91 -8.77%
EPS 9.52 10.72 13.94 15.38 13.61 12.73 20.58 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 13.45 0.00 -
NAPS 4.68 4.40 3.94 3.68 3.37 3.13 5.49 -2.62%
Adjusted Per Share Value based on latest NOSH - 7,430,578
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.83 32.92 32.51 33.06 28.28 27.03 26.00 5.48%
EPS 7.50 8.31 9.90 10.66 9.44 8.54 6.78 1.69%
DPS 0.00 0.00 0.00 0.00 0.00 9.03 0.00 -
NAPS 3.6867 3.4088 2.7994 2.5509 2.3371 2.1003 1.8088 12.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.46 7.03 7.52 7.50 6.97 8.17 11.10 -
P/RPS 9.81 16.55 16.43 15.72 17.09 20.28 14.07 -5.83%
P/EPS 46.85 65.58 53.95 48.76 51.21 64.18 53.94 -2.32%
EY 2.13 1.52 1.85 2.05 1.95 1.56 1.85 2.37%
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.95 1.60 1.91 2.04 2.07 2.61 2.02 -11.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 18/11/14 18/11/13 20/11/12 15/11/11 22/11/10 10/11/09 -
Price 4.60 6.20 7.42 7.67 7.10 8.41 12.82 -
P/RPS 10.11 14.59 16.22 16.08 17.41 20.88 16.25 -7.60%
P/EPS 48.32 57.84 53.23 49.87 52.17 66.06 62.29 -4.14%
EY 2.07 1.73 1.88 2.01 1.92 1.51 1.61 4.27%
DY 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.98 1.41 1.88 2.08 2.11 2.69 2.34 -13.49%

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