[CIMB] QoQ 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- -40.44%
YoY- 4.19%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,468,851 4,166,146 4,074,543 4,140,536 4,863,578 4,303,311 4,515,495 -0.69%
PBT 1,955,829 1,603,126 1,512,213 1,486,401 2,459,160 1,742,893 1,535,379 17.56%
Tax -460,760 -395,440 -394,440 -294,840 -444,613 -403,421 -441,988 2.81%
NP 1,495,069 1,207,686 1,117,773 1,191,561 2,014,547 1,339,472 1,093,391 23.26%
-
NP to SH 1,508,625 1,192,042 1,117,135 1,179,718 1,980,783 1,305,874 1,060,229 26.59%
-
Tax Rate 23.56% 24.67% 26.08% 19.84% 18.08% 23.15% 28.79% -
Total Cost 2,973,782 2,958,460 2,956,770 2,948,975 2,849,031 2,963,839 3,422,104 -8.95%
-
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 - 1,141,515 - 1,211,542 - 1,097,790 15.15%
Div Payout % 89.87% - 102.18% - 61.16% - 103.54% -
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 33.46% 28.99% 27.43% 28.78% 41.42% 31.13% 24.21% -
ROE 2.76% 2.26% 2.19% 2.36% 4.10% 2.78% 2.22% -
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 46.14 43.56 42.83 44.21 52.19 46.65 49.36 -4.40%
EPS 15.60 12.46 11.67 12.56 21.29 14.15 11.57 22.11%
DPS 14.00 0.00 12.00 0.00 13.00 0.00 12.00 10.85%
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 41.90 39.06 38.20 38.82 45.60 40.35 42.34 -0.69%
EPS 14.15 11.18 10.47 11.06 18.57 12.24 9.94 26.62%
DPS 12.71 0.00 10.70 0.00 11.36 0.00 10.29 15.16%
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 11.66 11.82 13.33 13.59 10.44 15.41 13.25 -8.19%
P/EPS 34.54 41.32 48.62 47.71 25.64 50.79 56.43 -27.97%
EY 2.90 2.42 2.06 2.10 3.90 1.97 1.77 39.10%
DY 2.60 0.00 2.10 0.00 2.39 0.00 1.83 26.46%
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 10.71 11.82 13.66 13.23 11.71 12.65 14.57 -18.59%
P/EPS 31.71 41.32 49.81 46.44 28.75 41.68 62.04 -36.15%
EY 3.15 2.42 2.01 2.15 3.48 2.40 1.61 56.62%
DY 2.83 0.00 2.05 0.00 2.13 0.00 1.67 42.27%
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