CIMB Group Holdings Bhd - Lower OPEX and Provisions Filled the Income Gap

Date: 01/03/2019

Source  :  MIDF
Stock  :  CIMB       Price Target  :  7.55      |      Price Call  :  BUY
        Last Price  :  3.81      |      Upside/Downside  :  +3.74 (98.16%)


  • Earnings in line with expectations
  • Lower OPEX and provisions filled in the gap from decline in income
  • Asset quality improved
  • Gross loans grew robustly, matched by deposits growth
  • 2nd interim dividend of 12sen, full year dividend of 25sen
  • Tweaking FY19 net profit forecast by -13.7% downwards
  • Maintain BUY with adjusted TP of RM7.55 (from RM7.70)

Earnings in line. The Group FY18 normalised and reported net profit came in line with expectation. The normalised net profit (excluding gains from CPAM and CPIAM stake divestments) was 98.4% and 98.0% of our and consensus' full year estimates respectively. Normalised earnings in FY18 grew +4.0%yoy as the lower OPEX and provisions supported the income gap.

Multiple factors lead to weaken income. Total income fell - 6.6%yoy as NII and NOII in FY18 declined from FY17. These fell - 2.5%yoy and -16.0%yoy respectively. The Group NII was affected by NIM compression (especially in Indonesia) while NOII contracted due to weak capital market in Malaysia. This can be observed by the lower income in commercial (-6.0%yoy to RM2.05b) and wholesale (- 18.8%yoy to RM4.84b) segments.

Islamic banking income moderated the impact. However, we believe that Islamic banking income moderated the NII and NOII decline as total fund and non-fund based income grew +22.4%yoy to RM2.61b vs. decline of -7.9%yoy to RM9.63b and -19.0%yoy to RM4.05b in conventional NII and NOII respectively.

Lower OPEX and provisions filled the gap. OPEX fell -5.2%yoy as personnel cost and establishment cost contracted -6.2%yoy to RM4.93b and -8.6%yoy to RM1.95b respectively. The OPEX decline was mainly due to deconsolidation of CSI and forex impact. Meanwhile, provisions declined -35.8%yoy as there were improvement from consumer and commercial segments. Resultingly, GIL ratio improved -5bps yoy to 2.9%.

Gross loans growth remains robust. Group gross loans grew +7.0%yoy to RM343.8b. Excluding effect of forex fluctuations, it grew +7.4%yoy lead by +10.5%yoy growth in Malaysia. This was contributed by +8.3%yoy expansion ins consumer gross loans with mortgages growing +9.4%yoy. Thailand gross loans grew +7.8%yoy on its own currency basis as a result of the recalibration of its assets.

Source: MIDF Research - 1 Mar 2019

Share this
Labels: CIMB

Related Stocks

Chart Stock Name Last Change Volume 
CIMB 3.81 +0.05 (1.33%) 10,077,400 

  Be the first to like this.

I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program

459  476  551  467 

Top 10 Active Counters
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 


1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program


1. Are Glove Stocks still a Good Buy? Supermax as a Case Study Just for Sharing
3. Supermax: Investors must be more observant - Koon Yew Yin Koon Yew Yin's Blog
4. One Month Since our BIG Call to buy BIG 4 SUPERMX, TOPGLOV, KOSSAN, HARTA... A Performance Review by The Pelham Blue Fund The Pelham Blue Fund
5. [5 JULY UPDATED] Analyst Briefing Report from Supermax Corporation Berhad - GLOVE IS GOLD Analyst Briefing Report from Supermax Corporation Berhad
6. CIMB raised HARTA target price to RM20 gloveharicut
7. Tan Sri Lim tells CNA's Melissa Goh that 2020 is going to be a record year for TOPGLOV gloveharicut
8. Daily technical highlights – (ARBB, SERBA) Kenanga Research & Investment
Partners & Brokers