[CIMB] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.25%
YoY- 36.43%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,360,497 4,313,124 4,123,742 3,903,071 3,725,318 4,041,563 3,840,473 8.82%
PBT 1,613,598 1,211,654 1,360,750 1,188,611 1,123,129 1,132,161 1,074,508 31.10%
Tax -402,597 -333,233 -311,921 -312,706 -293,327 -296,556 -256,306 35.08%
NP 1,211,001 878,421 1,048,829 875,905 829,802 835,605 818,202 29.84%
-
NP to SH 1,180,258 854,385 1,023,175 872,826 813,804 825,739 803,892 29.14%
-
Tax Rate 24.95% 27.50% 22.92% 26.31% 26.12% 26.19% 23.85% -
Total Cost 3,149,496 3,434,703 3,074,913 3,027,166 2,895,516 3,205,958 3,022,271 2.78%
-
Net Worth 46,749,209 45,091,606 43,757,727 42,065,533 40,961,466 40,862,185 39,519,057 11.84%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 1,059,109 - 693,406 - 934,478 - -
Div Payout % - 123.96% - 79.44% - 113.17% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 46,749,209 45,091,606 43,757,727 42,065,533 40,961,466 40,862,185 39,519,057 11.84%
NOSH 8,867,452 8,868,384 8,715,289 8,667,587 8,530,440 8,495,256 8,444,243 3.31%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 27.77% 20.37% 25.43% 22.44% 22.27% 20.68% 21.30% -
ROE 2.52% 1.89% 2.34% 2.07% 1.99% 2.02% 2.03% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.17 48.87 47.32 45.03 43.67 47.57 45.48 5.33%
EPS 13.31 9.67 11.74 10.07 9.54 9.72 9.52 25.00%
DPS 0.00 12.00 0.00 8.00 0.00 11.00 0.00 -
NAPS 5.272 5.109 5.0208 4.8532 4.8018 4.81 4.68 8.25%
Adjusted Per Share Value based on latest NOSH - 8,667,587
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 40.68 40.24 38.47 36.41 34.75 37.70 35.83 8.82%
EPS 11.01 7.97 9.54 8.14 7.59 7.70 7.50 29.13%
DPS 0.00 9.88 0.00 6.47 0.00 8.72 0.00 -
NAPS 4.3611 4.2065 4.082 3.9242 3.8212 3.8119 3.6866 11.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 5.57 4.51 4.71 4.37 4.85 4.54 4.46 -
P/RPS 11.33 9.23 9.95 9.70 11.11 9.54 9.81 10.07%
P/EPS 41.85 46.59 40.12 43.40 50.84 46.71 46.85 -7.24%
EY 2.39 2.15 2.49 2.30 1.97 2.14 2.13 7.97%
DY 0.00 2.66 0.00 1.83 0.00 2.42 0.00 -
P/NAPS 1.06 0.88 0.94 0.90 1.01 0.94 0.95 7.57%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 28/02/17 16/11/16 29/08/16 26/05/16 25/02/16 25/11/15 -
Price 5.98 4.97 4.79 4.80 4.37 4.25 4.60 -
P/RPS 12.16 10.17 10.12 10.66 10.01 8.93 10.11 13.08%
P/EPS 44.93 51.34 40.80 47.67 45.81 43.72 48.32 -4.72%
EY 2.23 1.95 2.45 2.10 2.18 2.29 2.07 5.08%
DY 0.00 2.41 0.00 1.67 0.00 2.59 0.00 -
P/NAPS 1.13 0.97 0.95 0.99 0.91 0.88 0.98 9.95%

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