[CIMB] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 51.68%
YoY- 79.67%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,166,146 4,074,543 4,140,536 4,863,578 4,303,311 4,515,495 4,423,144 -3.91%
PBT 1,603,126 1,512,213 1,486,401 2,459,160 1,742,893 1,535,379 1,527,351 3.28%
Tax -395,440 -394,440 -294,840 -444,613 -403,421 -441,988 -362,032 6.06%
NP 1,207,686 1,117,773 1,191,561 2,014,547 1,339,472 1,093,391 1,165,319 2.41%
-
NP to SH 1,192,042 1,117,135 1,179,718 1,980,783 1,305,874 1,060,229 1,132,224 3.49%
-
Tax Rate 24.67% 26.08% 19.84% 18.08% 23.15% 28.79% 23.70% -
Total Cost 2,958,460 2,956,770 2,948,975 2,849,031 2,963,839 3,422,104 3,257,825 -6.22%
-
Net Worth 52,835,961 51,096,139 50,010,532 48,333,093 46,951,557 47,841,687 48,076,044 6.50%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,141,515 - 1,211,542 - 1,097,790 - -
Div Payout % - 102.18% - 61.16% - 103.54% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 52,835,961 51,096,139 50,010,532 48,333,093 46,951,557 47,841,687 48,076,044 6.50%
NOSH 9,564,459 9,564,459 9,365,799 9,365,799 9,225,547 9,225,547 9,057,792 3.69%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 28.99% 27.43% 28.78% 41.42% 31.13% 24.21% 26.35% -
ROE 2.26% 2.19% 2.36% 4.10% 2.78% 2.22% 2.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.56 42.83 44.21 52.19 46.65 49.36 48.83 -7.33%
EPS 12.46 11.67 12.56 21.29 14.15 11.57 12.50 -0.21%
DPS 0.00 12.00 0.00 13.00 0.00 12.00 0.00 -
NAPS 5.5242 5.3714 5.3397 5.1862 5.0893 5.2296 5.3077 2.70%
Adjusted Per Share Value based on latest NOSH - 9,365,799
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.86 38.01 38.63 45.37 40.14 42.12 41.26 -3.91%
EPS 11.12 10.42 11.01 18.48 12.18 9.89 10.56 3.50%
DPS 0.00 10.65 0.00 11.30 0.00 10.24 0.00 -
NAPS 4.9289 4.7666 4.6653 4.5089 4.38 4.463 4.4849 6.50%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.15 5.71 6.01 5.45 7.19 6.54 6.30 -
P/RPS 11.82 13.33 13.59 10.44 15.41 13.25 12.90 -5.66%
P/EPS 41.32 48.62 47.71 25.64 50.79 56.43 50.40 -12.41%
EY 2.42 2.06 2.10 3.90 1.97 1.77 1.98 14.32%
DY 0.00 2.10 0.00 2.39 0.00 1.83 0.00 -
P/NAPS 0.93 1.06 1.13 1.05 1.41 1.25 1.19 -15.16%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 28/11/17 -
Price 5.15 5.85 5.85 6.11 5.90 7.19 5.96 -
P/RPS 11.82 13.66 13.23 11.71 12.65 14.57 12.20 -2.08%
P/EPS 41.32 49.81 46.44 28.75 41.68 62.04 47.68 -9.11%
EY 2.42 2.01 2.15 3.48 2.40 1.61 2.10 9.92%
DY 0.00 2.05 0.00 2.13 0.00 1.67 0.00 -
P/NAPS 0.93 1.09 1.10 1.18 1.16 1.37 1.12 -11.66%

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