[CIMB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 2.72%
YoY- 312.21%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,123,742 3,903,071 3,725,318 4,041,563 3,840,473 3,833,427 3,680,327 7.85%
PBT 1,360,750 1,188,611 1,123,129 1,132,161 1,074,508 883,744 823,580 39.63%
Tax -311,921 -312,706 -293,327 -296,556 -256,306 -231,941 -233,245 21.31%
NP 1,048,829 875,905 829,802 835,605 818,202 651,803 590,335 46.53%
-
NP to SH 1,023,175 872,826 813,804 825,739 803,892 639,754 580,124 45.82%
-
Tax Rate 22.92% 26.31% 26.12% 26.19% 23.85% 26.25% 28.32% -
Total Cost 3,074,913 3,027,166 2,895,516 3,205,958 3,022,271 3,181,624 3,089,992 -0.32%
-
Net Worth 43,757,727 42,065,533 40,961,466 40,862,185 39,519,057 38,639,445 38,394,273 9.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 693,406 - 934,478 - 254,206 - -
Div Payout % - 79.44% - 113.17% - 39.74% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 43,757,727 42,065,533 40,961,466 40,862,185 39,519,057 38,639,445 38,394,273 9.08%
NOSH 8,715,289 8,667,587 8,530,440 8,495,256 8,444,243 8,473,562 8,419,796 2.31%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.43% 22.44% 22.27% 20.68% 21.30% 17.00% 16.04% -
ROE 2.34% 2.07% 1.99% 2.02% 2.03% 1.66% 1.51% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.32 45.03 43.67 47.57 45.48 45.24 43.71 5.41%
EPS 11.74 10.07 9.54 9.72 9.52 7.55 6.89 42.52%
DPS 0.00 8.00 0.00 11.00 0.00 3.00 0.00 -
NAPS 5.0208 4.8532 4.8018 4.81 4.68 4.56 4.56 6.60%
Adjusted Per Share Value based on latest NOSH - 8,495,256
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.44 36.38 34.72 37.67 35.80 35.73 34.30 7.87%
EPS 9.54 8.14 7.59 7.70 7.49 5.96 5.41 45.80%
DPS 0.00 6.46 0.00 8.71 0.00 2.37 0.00 -
NAPS 4.0785 3.9208 3.8179 3.8086 3.6834 3.6014 3.5786 9.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.71 4.37 4.85 4.54 4.46 5.47 6.22 -
P/RPS 9.95 9.70 11.11 9.54 9.81 12.09 14.23 -21.16%
P/EPS 40.12 43.40 50.84 46.71 46.85 72.45 90.28 -41.67%
EY 2.49 2.30 1.97 2.14 2.13 1.38 1.11 71.11%
DY 0.00 1.83 0.00 2.42 0.00 0.55 0.00 -
P/NAPS 0.94 0.90 1.01 0.94 0.95 1.20 1.36 -21.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 29/08/16 26/05/16 25/02/16 25/11/15 28/08/15 20/05/15 -
Price 4.79 4.80 4.37 4.25 4.60 5.00 6.01 -
P/RPS 10.12 10.66 10.01 8.93 10.11 11.05 13.75 -18.43%
P/EPS 40.80 47.67 45.81 43.72 48.32 66.23 87.23 -39.66%
EY 2.45 2.10 2.18 2.29 2.07 1.51 1.15 65.34%
DY 0.00 1.67 0.00 2.59 0.00 0.60 0.00 -
P/NAPS 0.95 0.99 0.91 0.88 0.98 1.10 1.32 -19.64%

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