[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.6%
YoY- 26.02%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 9,166,889 4,303,311 17,626,496 13,111,001 8,687,857 4,360,497 16,065,255 -31.27%
PBT 4,202,053 1,742,893 6,109,985 4,574,606 3,047,255 1,613,598 4,884,144 -9.56%
Tax -848,034 -403,421 -1,502,019 -1,060,031 -697,999 -402,597 -1,251,187 -22.89%
NP 3,354,019 1,339,472 4,607,966 3,514,575 2,349,256 1,211,001 3,632,957 -5.20%
-
NP to SH 3,286,657 1,305,874 4,475,175 3,414,946 2,282,722 1,180,258 3,564,190 -5.27%
-
Tax Rate 20.18% 23.15% 24.58% 23.17% 22.91% 24.95% 25.62% -
Total Cost 5,812,870 2,963,839 13,018,530 9,596,426 6,338,601 3,149,496 12,432,298 -39.84%
-
Net Worth 48,333,093 46,951,557 47,841,687 47,623,512 46,850,748 46,749,209 45,091,606 4.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,211,542 - 2,287,062 1,166,429 1,169,424 - 1,765,183 -22.24%
Div Payout % 36.86% - 51.11% 34.16% 51.23% - 49.53% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 48,333,093 46,951,557 47,841,687 47,623,512 46,850,748 46,749,209 45,091,606 4.75%
NOSH 9,365,799 9,225,547 9,225,547 8,972,532 9,052,110 8,867,452 8,868,384 3.71%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 36.59% 31.13% 26.14% 26.81% 27.04% 27.77% 22.61% -
ROE 6.80% 2.78% 9.35% 7.17% 4.87% 2.52% 7.90% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.36 46.65 192.68 146.12 96.58 49.17 182.02 -33.73%
EPS 35.44 14.15 49.63 38.06 25.56 13.31 41.00 -9.28%
DPS 13.00 0.00 25.00 13.00 13.00 0.00 20.00 -25.02%
NAPS 5.1862 5.0893 5.2296 5.3077 5.2082 5.272 5.109 1.00%
Adjusted Per Share Value based on latest NOSH - 9,057,792
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 85.95 40.35 165.27 122.93 81.46 40.89 150.63 -31.27%
EPS 30.82 12.24 41.96 32.02 21.40 11.07 33.42 -5.27%
DPS 11.36 0.00 21.44 10.94 10.96 0.00 16.55 -22.24%
NAPS 4.5319 4.4024 4.4858 4.4654 4.3929 4.3834 4.228 4.74%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.45 7.19 6.54 6.30 6.58 5.57 4.51 -
P/RPS 5.54 15.41 3.39 4.31 6.81 11.33 2.48 71.13%
P/EPS 15.45 50.79 13.37 16.55 25.93 41.85 11.17 24.21%
EY 6.47 1.97 7.48 6.04 3.86 2.39 8.95 -19.49%
DY 2.39 0.00 3.82 2.06 1.98 0.00 4.43 -33.80%
P/NAPS 1.05 1.41 1.25 1.19 1.26 1.06 0.88 12.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 28/11/17 28/08/17 24/05/17 28/02/17 -
Price 6.11 5.90 7.19 5.96 6.78 5.98 4.97 -
P/RPS 6.21 12.65 3.73 4.08 7.02 12.16 2.73 73.22%
P/EPS 17.33 41.68 14.70 15.66 26.72 44.93 12.31 25.68%
EY 5.77 2.40 6.80 6.39 3.74 2.23 8.13 -20.48%
DY 2.13 0.00 3.48 2.18 1.92 0.00 4.02 -34.59%
P/NAPS 1.18 1.16 1.37 1.12 1.30 1.13 0.97 13.99%

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