[CIMB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 35.89%
YoY- 30.79%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 8,634,997 4,166,146 17,381,968 13,307,425 9,166,889 4,303,311 17,626,496 -37.93%
PBT 3,558,955 1,603,126 7,200,667 5,688,454 4,202,053 1,742,893 6,109,985 -30.32%
Tax -856,200 -395,440 -1,537,314 -1,142,874 -848,034 -403,421 -1,502,019 -31.32%
NP 2,702,755 1,207,686 5,663,353 4,545,580 3,354,019 1,339,472 4,607,966 -29.99%
-
NP to SH 2,700,667 1,192,042 5,583,510 4,466,375 3,286,657 1,305,874 4,475,175 -28.65%
-
Tax Rate 24.06% 24.67% 21.35% 20.09% 20.18% 23.15% 24.58% -
Total Cost 5,932,242 2,958,460 11,718,615 8,761,845 5,812,870 2,963,839 13,018,530 -40.86%
-
Net Worth 54,592,153 52,835,961 51,096,139 50,010,532 48,333,093 46,951,557 47,841,687 9.22%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,355,821 - 2,378,157 1,217,553 1,211,542 - 2,287,062 -29.49%
Div Payout % 50.20% - 42.59% 27.26% 36.86% - 51.11% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 54,592,153 52,835,961 51,096,139 50,010,532 48,333,093 46,951,557 47,841,687 9.22%
NOSH 9,727,423 9,564,459 9,564,459 9,365,799 9,365,799 9,225,547 9,225,547 3.60%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 31.30% 28.99% 32.58% 34.16% 36.59% 31.13% 26.14% -
ROE 4.95% 2.26% 10.93% 8.93% 6.80% 2.78% 9.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.16 43.56 182.73 142.09 98.36 46.65 192.68 -40.25%
EPS 28.06 12.46 59.67 48.00 35.44 14.15 49.63 -31.69%
DPS 14.00 0.00 25.00 13.00 13.00 0.00 25.00 -32.13%
NAPS 5.6371 5.5242 5.3714 5.3397 5.1862 5.0893 5.2296 5.14%
Adjusted Per Share Value based on latest NOSH - 9,365,799
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 80.96 39.06 162.98 124.78 85.95 40.35 165.27 -37.93%
EPS 25.32 11.18 52.35 41.88 30.82 12.24 41.96 -28.65%
DPS 12.71 0.00 22.30 11.42 11.36 0.00 21.44 -29.49%
NAPS 5.1188 4.9541 4.791 4.6892 4.5319 4.4024 4.4858 9.22%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.38 5.15 5.71 6.01 5.45 7.19 6.54 -
P/RPS 6.03 11.82 3.12 4.23 5.54 15.41 3.39 46.96%
P/EPS 19.29 41.32 9.73 12.60 15.45 50.79 13.37 27.76%
EY 5.18 2.42 10.28 7.93 6.47 1.97 7.48 -21.77%
DY 2.60 0.00 4.38 2.16 2.39 0.00 3.82 -22.67%
P/NAPS 0.95 0.93 1.06 1.13 1.05 1.41 1.25 -16.76%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 4.94 5.15 5.85 5.85 6.11 5.90 7.19 -
P/RPS 5.54 11.82 3.20 4.12 6.21 12.65 3.73 30.27%
P/EPS 17.71 41.32 9.97 12.27 17.33 41.68 14.70 13.26%
EY 5.65 2.42 10.03 8.15 5.77 2.40 6.80 -11.64%
DY 2.83 0.00 4.27 2.22 2.13 0.00 3.48 -12.90%
P/NAPS 0.88 0.93 1.09 1.10 1.18 1.16 1.37 -25.61%

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